Please log in or register. Registered visitors get fewer ads.
Forum index | Previous Thread | Next thread
Swansea financial sweepstake 09:57 - Jun 5 with 10833 viewsShaky

for fun and education!

So I posted a chart in the long Potter thread that summarised the club's financial position, highlighting the relationship between the purchase of players and how they have been financed; overwhelmingly through the use of various forms of debt.



(Note: There's a typo on the 2017 total: should be £91.7m Not £97.1m)

What is interesting is to try to analyse where we stand today after the changes that have happened since the end of the last financial year 31 July 2017.

The asset side of that equation is relatively straight forward to forecast based on player ins and outs, and probably looks roughly as follows as of right now:



However, the player registrations component will obviously change before the end of the financial year due to transfers both in and out.

With that the financing needs also change. We are fairly certain that no new share capital will be provided by Kaplan & Co, but one way that the financing side will look better is by making profits such as on player sales that will boost shareholders' funds on the balance sheet. (the formula for that is last year's plus this year's profit after tax less any dividends paid).

As such the good news is that I estimate that as of right now profit on player sales is around £52 million for the current 2018 financial year to date.

The bad news is that despite this I still reckon the club will make a loss for the year:



However, the transfer season remains young, and estimates of the final 2018 tally for profit on player sales and any other metrics you want to take a stab at is now open until the close of business on 31st July.

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

2

Swansea financial sweepstake on 10:08 - Jun 5 with 3462 viewsjackjackjackjack

Can you give a breakdown on how you've managed to come up with your "profit on player sales" figures?

Poll: Where will we finish in the Championship ?

0
Swansea financial sweepstake on 10:20 - Jun 5 with 3427 viewsShaky

Swansea financial sweepstake on 10:08 - Jun 5 by jackjackjackjack

Can you give a breakdown on how you've managed to come up with your "profit on player sales" figures?


Profit on player sales is what they have been sold for less their value in the books contributing to total player registrations on the balance sheet.

Value on the books is basically the signing cost multiplied by the percentage of the players' contract remaining.

So for example let's assume Mawson is sold for £25 million. He was signed in August 2016 on a 4 year contract which means he has 2 years left, for a reported £5.3 million to which I have added 10% for agents fees making his total cost £5.8m

Therefore the profit would be £25m received less book value of £5.8m x 50% = £22.4m.

Players sold/let go this financial year:
- Gylfi Siggurdsen
- Fernando Llorente
- Modou Barrow
- Franck Tabanou
- Marvin Emnes

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0

Swansea financial sweepstake on 14:32 - Jun 5 with 3318 viewsAlfieMooresSon

Haven't got time to study it are we screwed or not?
0
Swansea financial sweepstake on 14:40 - Jun 5 with 3303 viewsomarjack

Swansea financial sweepstake on 10:20 - Jun 5 by Shaky

Profit on player sales is what they have been sold for less their value in the books contributing to total player registrations on the balance sheet.

Value on the books is basically the signing cost multiplied by the percentage of the players' contract remaining.

So for example let's assume Mawson is sold for £25 million. He was signed in August 2016 on a 4 year contract which means he has 2 years left, for a reported £5.3 million to which I have added 10% for agents fees making his total cost £5.8m

Therefore the profit would be £25m received less book value of £5.8m x 50% = £22.4m.

Players sold/let go this financial year:
- Gylfi Siggurdsen
- Fernando Llorente
- Modou Barrow
- Franck Tabanou
- Marvin Emnes


Wait so..if we sold Siggy for 40 m and we bought him for 10 m..

he had 2 years left on his 5 years contract..which means his book value is around 4 m when we sold him..

Therefore..the profit we made of selling him is 36 m.

True?

But how does it get recorded in the books exactly?

Can you show me a breakdown of your est sale figure (52 m) and estimated buy (34 m)?

thanks.
[Post edited 5 Jun 14:41]

Poll: England vs Croatia (who's going to win)

0
Swansea financial sweepstake on 15:39 - Jun 5 with 3224 viewsShaky

Swansea financial sweepstake on 14:32 - Jun 5 by AlfieMooresSon

Haven't got time to study it are we screwed or not?


Not necessarily.

Sell players soon and sell them well, and the parachute payment will give significant financial spending power relative to Championship peers in 19/21.

On the other hand hang on to deadwood failures from he last campaign, and you are pissing the parachute payments down the drain on excessive wage packets.

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 15:51 - Jun 5 with 3202 viewsShaky

Swansea financial sweepstake on 14:40 - Jun 5 by omarjack

Wait so..if we sold Siggy for 40 m and we bought him for 10 m..

he had 2 years left on his 5 years contract..which means his book value is around 4 m when we sold him..

Therefore..the profit we made of selling him is 36 m.

True?

But how does it get recorded in the books exactly?

Can you show me a breakdown of your est sale figure (52 m) and estimated buy (34 m)?

thanks.
[Post edited 5 Jun 14:41]


I'm using slightly different numbers for Siggy, with all my sales prices basically coming from transfermarket.com. They have him down as fetching £44.65 million.

His book value is a bit of a guess, in so far as he came in via that fishy deal with Ben Davis and Vorm. I am guessing it was £2m at the time of the sale.

On that basis the book keeping is as follows

Profit and loss account (player sales): + 44.64m-2m=£42.64m

Balance sheet (eventually when everything is settled):

Assets:
Player registration: -2m
Cash: +44.64m

Debt/Equity:
Equity reserves (retained profit): +£42.64m (less any tax)
Short term debt: (any tax payable)

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 16:02 - Jun 5 with 3178 viewsTheResurrection

Swansea financial sweepstake on 15:51 - Jun 5 by Shaky

I'm using slightly different numbers for Siggy, with all my sales prices basically coming from transfermarket.com. They have him down as fetching £44.65 million.

His book value is a bit of a guess, in so far as he came in via that fishy deal with Ben Davis and Vorm. I am guessing it was £2m at the time of the sale.

On that basis the book keeping is as follows

Profit and loss account (player sales): + 44.64m-2m=£42.64m

Balance sheet (eventually when everything is settled):

Assets:
Player registration: -2m
Cash: +44.64m

Debt/Equity:
Equity reserves (retained profit): +£42.64m (less any tax)
Short term debt: (any tax payable)


What a pile of pile of shit.

Take up watching trains FFS.

* BOX OFFICE POST ABOVE* TM I am the resurrection and i am the light. I couldn’t ever bring myself to hate you as i’d like
Poll: Is it time for the Trust to make change happen?

0

Swansea financial sweepstake on 16:06 - Jun 5 with 3173 viewsShaky

My estimates of 2018 YTD player sales:



The 2017 number is an actual taken from the accounts, but it matches my ex ante forecast using the same sources and approach very closely:


Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Login to get fewer ads

Swansea financial sweepstake on 16:07 - Jun 5 with 3169 viewsShaky

Swansea financial sweepstake on 16:02 - Jun 5 by TheResurrection

What a pile of pile of shit.

Take up watching trains FFS.



Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 16:08 - Jun 5 with 3167 viewsDarran

Swansea financial sweepstake on 16:02 - Jun 5 by TheResurrection

What a pile of pile of shit.

Take up watching trains FFS.


I agree with you. WTF is the point of Shaky? What a twát.

The first ever recipient of a Planet Swans Lifetime Achievement Award.
Poll: Are you surprised at how bad the clubs finances appear to be?

1
Swansea financial sweepstake on 16:19 - Jun 5 with 3153 viewsAngelRangelQS

Swansea financial sweepstake on 15:39 - Jun 5 by Shaky

Not necessarily.

Sell players soon and sell them well, and the parachute payment will give significant financial spending power relative to Championship peers in 19/21.

On the other hand hang on to deadwood failures from he last campaign, and you are pissing the parachute payments down the drain on excessive wage packets.


"Sell players soon and sell them well, and the parachute payment will give significant financial spending power relative to Championship peers in 19/21.

On the other hand hang on to deadwood failures from he last campaign, and you are pissing the parachute payments down the drain on excessive wage packets."


I could have told everyone that without making a load of graphs.
[Post edited 5 Jun 16:19]
3
Swansea financial sweepstake on 16:26 - Jun 5 with 3135 viewsShaky

Swansea financial sweepstake on 16:19 - Jun 5 by AngelRangelQS

"Sell players soon and sell them well, and the parachute payment will give significant financial spending power relative to Championship peers in 19/21.

On the other hand hang on to deadwood failures from he last campaign, and you are pissing the parachute payments down the drain on excessive wage packets."


I could have told everyone that without making a load of graphs.
[Post edited 5 Jun 16:19]


Anyone can spout banalities.

What separates that which is useful from the dross is the ability to actually quantify these things meaningfully.

Hence the need for analysis.

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

1
Swansea financial sweepstake on 16:29 - Jun 5 with 3117 viewsE20Jack

Swansea financial sweepstake on 16:02 - Jun 5 by TheResurrection

What a pile of pile of shit.

Take up watching trains FFS.


He has essentially put what myself, you and Lisa have been teaching him and put it in a graph and presented it as his own.

Still can’t spell our players correctly though.

Poll: 6 point deduction and sellouts lose all their cash?

-2
Swansea financial sweepstake on 16:31 - Jun 5 with 3114 viewsShaky

Swansea financial sweepstake on 16:29 - Jun 5 by E20Jack

He has essentially put what myself, you and Lisa have been teaching him and put it in a graph and presented it as his own.

Still can’t spell our players correctly though.


Well if it is your work and the Saviour's i am ripping off, you can of course point me to your original comments, can't you Dim?

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0

Swansea financial sweepstake on 16:34 - Jun 5 with 3100 viewsShaky

As for Lisa -- any questions?

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 16:36 - Jun 5 with 3093 viewsTheResurrection

Swansea financial sweepstake on 16:26 - Jun 5 by Shaky

Anyone can spout banalities.

What separates that which is useful from the dross is the ability to actually quantify these things meaningfully.

Hence the need for analysis.


No, it really isn't.

We're on a pretty sound financial footing, especially with recent sales of players and the ones forecast to still be sold.

We're adjusting to life in the lower league so we'll now cut our cloth to suit our purse and that will mean boxing clever in the transfer market and new wages relative to our new surroundings.

We'll also attempt to sell our major assets, Mawson, Fab, Mesa and probably the Ayew's and Bony. This will give us further wiggle room. Throw in the parachute payments and for the first season in our history, we'll be starting life in our new division with one of, if not THE, biggest budgets in our league.

When have we ever been able to say that before.

You don't need complicated graphs and Anal terminology to tell us this.

Come on FFS....

* BOX OFFICE POST ABOVE* TM I am the resurrection and i am the light. I couldn’t ever bring myself to hate you as i’d like
Poll: Is it time for the Trust to make change happen?

-1
Swansea financial sweepstake on 16:41 - Jun 5 with 3081 viewsShaky

Swansea financial sweepstake on 16:36 - Jun 5 by TheResurrection

No, it really isn't.

We're on a pretty sound financial footing, especially with recent sales of players and the ones forecast to still be sold.

We're adjusting to life in the lower league so we'll now cut our cloth to suit our purse and that will mean boxing clever in the transfer market and new wages relative to our new surroundings.

We'll also attempt to sell our major assets, Mawson, Fab, Mesa and probably the Ayew's and Bony. This will give us further wiggle room. Throw in the parachute payments and for the first season in our history, we'll be starting life in our new division with one of, if not THE, biggest budgets in our league.

When have we ever been able to say that before.

You don't need complicated graphs and Anal terminology to tell us this.

Come on FFS....


i wasn't actually going to respond to that, because you proved my point offering up a prime example of a bunch of banalities without any kind of substance.

But it jogged my memory. You have plagerised much of that from some dross Lisa wrote a while back, haven't you? Why?
[Post edited 5 Jun 16:43]

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 17:19 - Jun 5 with 3011 viewsE20Jack

Swansea financial sweepstake on 16:31 - Jun 5 by Shaky

Well if it is your work and the Saviour's i am ripping off, you can of course point me to your original comments, can't you Dim?


Can you point me to where I valued Mawson at £60m and Jordan Ayew at £35m?

That’s all you do it regurgitate views you have previously disagreed with. We are financially fine, you were carrying round a sandwich board a few weeks back sayin we are doomed and the end is nigh before Lisa correctly told you that our position takes into consideration player values, something you are now happy to do. This was after you realising there was no excess money as I told you, even though stating we would have £20m+ excess.

The Trust state they are looking into UP so you jump in the bandwagon and try and pass it off as your own idea, even though it was blindingly obvious don’t you think?

Fraud.
[Post edited 5 Jun 17:24]

Poll: 6 point deduction and sellouts lose all their cash?

-2

Swansea financial sweepstake on 17:22 - Jun 5 with 3008 viewsE20Jack

Can we do a sweepstake how many times Shaky says the word banal or banalities this coming season? I think he saw it on countdown once and now tries to use it whenever he can. He reminds me of my cousin who learned the word “salvage” at school and then used it at every opportunity.

I am going with 83.
[Post edited 5 Jun 17:25]

Poll: 6 point deduction and sellouts lose all their cash?

-2

Swansea financial sweepstake on 18:00 - Jun 5 with 2973 viewsShaky

Well Dim, the club is currently £80-90 million in debt.

If you think that's fine, you're an idiot.

However, that really isn't news to many people on this site.

What concerns me significantly more is that the Trust - in the form of their financial affiliate - didn't understand that when I went through the last financials.

Does she now? I certainly hope so, because that is rather important in the context of arguing for supporters' best interests.

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 18:14 - Jun 5 with 2943 viewsjackjackjackjack

Swansea financial sweepstake on 18:00 - Jun 5 by Shaky

Well Dim, the club is currently £80-90 million in debt.

If you think that's fine, you're an idiot.

However, that really isn't news to many people on this site.

What concerns me significantly more is that the Trust - in the form of their financial affiliate - didn't understand that when I went through the last financials.

Does she now? I certainly hope so, because that is rather important in the context of arguing for supporters' best interests.


Who do we owe the debt to?

Poll: Where will we finish in the Championship ?

0
Swansea financial sweepstake on 18:18 - Jun 5 with 2937 viewsShaky

Swansea financial sweepstake on 18:14 - Jun 5 by jackjackjackjack

Who do we owe the debt to?


Why do you ask, Dim?

Misology -- It's a bitch
Poll: Greatest PS Troll Hunter of all time

0
Swansea financial sweepstake on 19:10 - Jun 5 with 2898 viewslondonlisa2001

Swansea financial sweepstake on 16:34 - Jun 5 by Shaky

As for Lisa -- any questions?


Well I would ask why you’re taking a bunch of made up figures, analysing them and then talking about them for ages as though they’re correct when they’re not as it seems a bit of a waste of time, but I didn’t bother as I guess it’s up to you.
0

Swansea financial sweepstake on 19:19 - Jun 5 with 2884 viewsOldjack

The 27 owners ,what cut will they be taking ?

Prosser the Tosser dwells on Phil's bum hole like a rusty old hemorrhoid ,fact You Greedy Bastards Get Out Of OUR Club!

0
Swansea financial sweepstake on 19:31 - Jun 5 with 2861 viewslondonlisa2001

Swansea financial sweepstake on 18:00 - Jun 5 by Shaky

Well Dim, the club is currently £80-90 million in debt.

If you think that's fine, you're an idiot.

However, that really isn't news to many people on this site.

What concerns me significantly more is that the Trust - in the form of their financial affiliate - didn't understand that when I went through the last financials.

Does she now? I certainly hope so, because that is rather important in the context of arguing for supporters' best interests.


I understood it fine Shaky.

I attempted to point out that ignoring player trading was missing quite an important part of the way our financials work but you wouldn’t accept what I was saying.

What you are doing now is attempting to include player trading in your numbers which is what I said at the time was needed.

And your first statement is incorrect.
0
About Us Contact Us Terms & Conditions Privacy Cookies Advertising
© FansNetwork 2018