119 That may be compared with Gibbett's finance submission of April 1993, where he clearly had a significant cash shortfall, which said that the product costs (raw material and sifting and baling) were $9.40 per bale and that the transport costs were $19.50 per bale, that is a direct cost in total of $28.90 per bale.
120 The $40,000 was later altered by Davies to $65,000 to cater for increased salary and wages costs.
121 In the accounts prepared by Gibbett's accountants in 1993, the expenses included an item of $31,260 for materials. The accounts prepared by Ahrendt do not include that item. They identify gross profit on trading at $192,446, made up of sales of $207,718 less expenses of $31,260 and subcontractors of $18,012, plus closing stock of $34,000. The evidence now shows, as Gibbett acknowledges, that that $34,000 comprised $30,000 for wool bales which were reused for holding wood shavings, rather than being baled wood shavings. On that basis, I accept the accounting evidence that the closing stock should not be shown as $34,000, but as $4,000. The $30,000 for the bales or bags themselves should appear in the balance sheet as a current asset. The result is that, on Ahrendt's figures, the gross profit on trading reverts to $162,446 and (for the reasons given already) the sales figure should also be reduced by some $30,000 further reducing the gross profit on trading to $132,446. Accepting Ahrendt's expenses at $50,993 plus transport costs of $55,000, that then produces an operating profit of $26,453 and a percentage profit on sales of about 15 per cent. If the prepayments exceeded $30,000, the profit and percentage profit would be further reduced. If the add-backs Ahrendt effected (interest, establishment costs and legal costs) are included, the adjusted earnings before interest and tax would be $36,952 and the profit percentage about 20 per cent.
122 I note also that Ahrendt's analysis does not really allow for any direct production costs, other than materials and subcontractors. Presumably his "other expenses" include other direct production costs. I also note that the allowance of $4,000 for closing stock is a very low one having regard to the evidence about the number of baled wood shavings on hand at 30 June 1993. Furthermore, there is (as Gibbett said) further expenses incurred but taken as cash drawings and now shown in the accounts. Davies also makes the point that Ahrendt has assumed a direct linear relationship between sales and expenses in his projections, but that assumption may not be accurate especially as the 1992/93 season was produced on a piecemeal basis and apparently largely with a partly voluntary labour force.
123 Gibbett sought to enhance the picture of the financial success of his two businesses by his evidence. He claimed to have paid cash for a forklift and welder ($4,500), photocopier ($1,500), two trucks ($1,500 each), two other trucks (partly unspecified cash and party by contra), six large eskies to transport crayfish (more than $200 each), airline tickets (unspecified amount), fuel for car travel between Adelaide and Perth (unspecified amount), conveyors ($2,000 for two), gold alluvial plant converted to a screening machine ($5000), conversion costs for the gold alluvial plant ($3,000), tarpaulins (more than $6,000 for four) and "a heap of tools, mainly new, perhaps $30,000 to $40,000 worth" for the factory at Mount Gambier. He said some of this money came out of the bank account. It is unclear to me to what extent those cash items are not accounted for in the financial statements. There was little evidence on the topic. The depreciation schedule to the Gibbett financial statements at 30 June 1994 lists a number of items of plant and equipment, furniture, and motor vehicles, so I am unable to make any finding on the balance of probabilities as to how much of Gibbett's drawings (shown as $5,128 for 1992/93 and $28,396 for 1993/94 from the transport business) was for the acquisition of assets of his business. I accept that some part of the 1993/94 drawings was applied for that purpose, but I do not find that it was of the order of $23,500 as claimed in 1993/94. The consequence of any such adjustment would be to increase the current assets somewhat, thereby reducing the net liabilities over assets, but also to the extent that such expenditure amounted to an expense thereby increasing the operating losses, and so further reducing proprietor's funds.
124 Davies gave evidence that the reported operating profit of the shavings business should be reduced by $55,000 to allow for transport costs (a proposition with which Ahrendt agreed) and by the further sums of $30,000 for bales claimed wrongly to represent sales and of up to $55,421 for "pre-sales" or deposits paid for sales in the 1993/94 year. That would effectively reduce the profit to a nominal one.
125 I am not persuaded that the shavings business of Gibbett during 1992/93 was anywhere near as profitable as he claimed. I have accepted that the figures prepared by Ahrendt should be altered along the lines referred to above. In that period, although the wood shavings supplied by Forwood were in fact contaminated by PCP, that fact did not emerge and those wood shavings were therefore regarded as acceptable for packaging live crayfish for export. In that period, much of Gibbett's wood shavings came from another source. I accept that they were not as suitable as those from the MGPI mill. I also accept that his processing methods, that is principally sawdust removal, were in an evolutionary stage so that there was a greater efficiency of processing available to him (and to Shavings) after 1992. On the other hand, I think that his costs of production were probably reduced by the volunteer family labour which was available to him and which, I find, was progressively to become paid labour as his enterprise became more professional. Doing the best I can, on the material, in my judgment Gibbett made a net profit of something in the order of 15-20 per cent on sales in his shavings business in that financial year.
126 As I have observed, Gibbett was clearly "cash strapped" in April 1993. That is despite any deposits or prepayments which had started to flow by that time. I find that that position was, at least in part, because the transport business was clearly unprofitable and Gibbett did not isolate the costs of operating the two businesses. Moreover, I find that it was part of his plan to capitalise on the wood shavings business as providing an ongoing source of work for the transport business. But for Forwood ceasing to supply wood shavings in October 1993, I find that Gibbett would have continued to operate the transport business (ultimately through Brisk Transport Pty Ltd), including to transport wood shavings to Western Australia.
127 There is not much evidence about why the transport business was so unprofitable. Ultimately, it ceased when the liquor cartage contract was lost but that occurred some time after October 1993. I find that it would have continued to be unprofitable; there is no real reason to think otherwise. Gibbett was also, in my view, likely to have applied funds available to him across the two businesses to keep it running. However, I do not specifically reduce the damages I would otherwise award by consolidating the projected profits of Shavings with the likely losses in the transport business. By July 1993, the wood shavings business was being operated through a separate legal entity. I have, however, had regard in a general way to the fact that Gibbett's management attention and efforts would have been spread over both the business of Shavings and the transport business at material times.
128 It is clear that in 1992 Gibbett made some good contacts with live crayfish exporters including Kailis and the Fremantle Fishermen's Cooperative. At that time, Kailis was sifting wood shavings itself to get useable quality wood shavings for packaging. Gibbett then started supplying Kailis with sifted wood shavings, and did so reliably. Kailis acquired about 1,620 bales from Gibbett in the 1992/93 season and expected to acquire about 1,500 bales or more from him in the following year. The delayed attempts by Shavings to meet those needs, once the prepared bales in storage could not be used due to PCP contamination, from supplies of wood shavings from the Nangwarry Mill and Mount Gambier Mill of Forwood led to Kailis getting its wood shavings from other sources. The Fremantle Fisheries Cooperative also found Shavings' wood shavings of good quality, and reliably supplied. It was one of the largest live crayfish exporters in Western Australia and he became its major supplier of wood shavings. After October 1993, as the supply of wood shavings from Shavings was no longer reliable, that cooperative also obtained wood shavings from other suppliers.
129 I am satisfied on that evidence that Shavings had good sales prospects had it been able to secure from MGPI wood shavings of the same quality as those provided up to 18 October 1993, and which were not from timber dipped in PCP. On the other hand, the evidence of Callender (Kailis) and Corbo (Fremantle) suggest that alternative satisfactory supplies of wood shavings were readily available, perhaps not quite so reliably. Neither suggests that Shavings/Gibbett had a significant price advantage.
130 Ahrendt's summary of loss, according to his opinion as qualified and adjusted in the light of Davies' report was as follows:
YE June 1994 YE June 1995 YE June 1996 Total
Trading losses 275,693 110,272 - 385,965
Loss of profit 240,000 240,000 240,000 720,000
Total losses 515,693 350,272 240,000 1,105,965