Submitted:
17 April 2024
Posted:
22 April 2024
You are already at the latest version
Abstract
Keywords:
Introduction
Overview of Ghana’s VCTF
Venture Capital Trust Fund(VCTF) Ghana
VCTF Operations: Mode of Operation
VCFC Fund Managers
Literature Review
Performance of Venture Capital Trust
Business Growth
Business Sustainability
Review of Altman’s Z-score Model
Z-Score Analysis
Ratios Used in Z-Score Analysis
Data Source
Methodology

Financial Ratio Analysis
Growth Indicators:
Sustainability Measures:
DuPont Analysis:
Data Analysis
Cost Optimization
Sustainability

Strategies for Growth and Sustainability
Author Contributions
Funding
Institutional Review Board Statement
Informed Consent Statement
Data Availability Statement
Acknowledgments
Conflicts of Interest
Appendix A
| Ratio | Formula | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|
| Gross Margin | (Total Income - Expenditure) / Total Income | -3.64 | -3.37 | -1.96 | -3.11 | -4.87 | 0.25 | 0.67 |
| Net Margin | Net Operating Income / Total Income | -2.64 | -2.37 | -0.96 | -2.11 | -3.88 | 0.25 | 0.33 |
| ROI | (Net Income / Total Assets) x 100% | -5.01% | -12.32% | -3.54% | -5.08% | -0.96% | 4.14% | 13.94% |
| ROE | (Net Income / Shareholders’ Equity) x 100% | -5.09% | -12.42% | -3.56% | -5.11% | -0.97% | 4.16% | 14.00% |
| Debt-to-Equity Ratio | Total Liabilities / Shareholders’ Equity | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 |
| Debt-to-Income Ratio | Total Liabilities / Total Income | 0.47 | 0.36 | 0.12 | 0.22 | 0.60 | 0.05 | 0.08 |
| EBITDA | Net Income + Interest + Taxes + Depreciation + Amortization | -3,430,779 | -2,773,581 | -1,624,502 | -2,524,708 | -3,074,389 | 2,119,863 | 4,818,546 |
| Z-score | (1.2Working Capital/Total Assets) + (1.4Retained Earnings/Total Assets) + (3.3EBIT/Total Assets) + (0.6Market Value of Equity/Total Liabilities) + (Sales/Total Assets) | 0.00 | 0.15 | 0.22 | 0.09 | 0.03 | 0.30 | 0.25 |
| Working Capital | Current Assets - Current Liabilities | 9,406,585 | 16,329,127 | 15,527,982 | 12,181,983 | 10,761,575 | 3,906,826 | 25,406,228 |
| SGR (Upper Bound) | ROE * Retention Rate (Assumed 1) | -5.09% | -12.42% | -3.56% | -5.11% | -0.97% | 4.16% | 14.00% |
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|
| Non-Current Assets | |||||||
| Property and Equipment | 4,054,907.00 | 13,302,784.00 | 13,303,566.00 | 12,778,997.00 | 12,269,282.00 | 11,956,016.00 | 11,941,174.00 |
| Financial Assets at fair value through Profit or Loss | 30,557,898.00 | 34,064,267.00 | 32,677,089.00 | 33,557,410.00 | 34,928,363.00 | 44,611,711.00 | 200,874,584.00 |
| 34,612,805.00 | 47,367,051.00 | 45,980,655.00 | 46,336,407.00 | 47,197,645.00 | 56,567,727.00 | 212,815,758.00 | |
| Current Assets | |||||||
| Investment Loans | 366,593.00 | - | 300,000.00 | 300,000.00 | |||
| Receivables | 5,534,857.00 | 988,722.00 | 1,170,134.00 | 918,368.00 | 1,076,971.00 | 1,035,293.00 | 1,565,357.00 |
| Cash and Cash Equivalents | 4,179,302.00 | 15,855,700.00 | 14,632,328.00 | 11,588,957.00 | 9,941,523.00 | 2,920,748.00 | 24,868,366.00 |
| 10,080,752.00 | 16,844,422.00 | 15,802,462.00 | 12,507,325.00 | 11,318,494.00 | 4,256,041.00 | 26,433,723.00 | |
| Total Assets | 44,693,557.00 | 64,211,473.00 | 61,783,117.00 | 58,843,732.00 | 58,516,139.00 | 60,823,768.00 | 239,249,481.00 |
| Liability | |||||||
| Current Liabilities | 674,167.00 | 515,295.00 | 275,480.00 | 325,342.00 | 556,919.00 | 349,215.00 | 1,027,495.00 |
| 674,167.00 | 515,295.00 | 275,480.00 | 325,342.00 | 556,919.00 | 349,215.00 | 1,027,495.00 | |
| Net Assets Attributable to Fund Investors | 44,019,390.00 | 63,696,178.00 | 61,507,637.00 | 58,518,390.00 | 57,959,220.00 | 60,474,553.00 | 238,221,986.00 |
| Total Liabilities and Net Assets attributle to fund investors | 44,693,557.00 | 64,211,473.00 | 61,783,117.00 | 58,843,732.00 | 58,516,139.00 | 60,823,768.00 | 239,249,481.00 |
| COMPREHENSIVE INCOME STATEMENT | |||||||
|---|---|---|---|---|---|---|---|
| Comprehensive Income | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| Income | 1,440,414.00 | 1,437,479.00 | 2,297,003.00 | 1,468,552.00 | 934,921.00 | 306,255.00 | 5,984,429.00 |
| Grant from Ministry of Finance | 5,000,000.00 | 4,500,000.00 | |||||
| Grant for Technical Assistance | 1,860,261.00 | 1,717,636.00 | |||||
| Grant for Operations | 1,158,259.00 | ||||||
| Total Income | 1,440,414.00 | 1,437,479.00 | 2,297,003.00 | 1,468,552.00 | 934,921.00 | 7,166,516.00 | 13,360,324.00 |
| Less Expenditure | |||||||
| Industry Development (Tech Assist) | 805187 | 1158259 | |||||
| Trustee Emoluments | 166921 | 176810 | 146600 | 99510 | 59328 | 30000 | 272375 |
| Administrative Expenses | 4679272 | 4009250 | 3744905 | 3863750 | 3919982 | 4176466 | 7073144 |
| Auditors Remunerations | 25000 | 25000 | 30000 | 30000 | 30000 | 35000 | 38000 |
| Depreciation Charges | 280192 | 627891 | 569150 | 565878 | 534665 | 325764 | 447570 |
| Financial Cost | 87778 | 7621 | 12098 | 8484 | 11713 | 9035 | 10812 |
| 5,239,163.00 | 4,846,572.00 | 4,502,753.00 | 4,567,622.00 | 4,555,688.00 | 5,381,452.00 | 9,000,160.00 | |
| Net Operating Income | -3,798,749.00 | -3,409,093.00 | -2,205,750.00 | -3,099,070.00 | -3,620,767.00 | 1,785,064.00 | 4,360,164.00 |
| Other Income | 3,188,405.00 | 119,620.00 | 17,209.00 | 109,823.00 | 3,061,597.00 | 730,319.00 | 29,834,759.00 |
| impairment on Investments | -1,626,911.00 | -4,620,740.00 | -847,490.00 | ||||
| Decrease in Net Assets Attributable to Funds | -2,237,255.00 | -7,910,213.00 | -2,188,541.00 | -2,989,247.00 | -559,170.00 | 2,515,383.00 | 33,347,433.00 |
| Other Comprehensive Income | |||||||
| Net changes in fair value of financial assets T Fair value | |||||||
| Through profit or Loss | |||||||
| Revaluation Gain from Land Ridg | |||||||
| Total Comprehensive income for the year | -2,237,255.00 | -7,910,213.00 | -2,188,541.00 | -2,989,247.00 | -559,170.00 | 2,515,383.00 | 33,347,433.00 |
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|
| operating Activities | |||||||
| Net Assets attributed to Fund Investors from operations | -2,237,255.00 | -323,213.00 | -2,188,541.00 | -2,989,247.00 | -559,170.00 | 2,515,333.00 | 33,347,433.00 |
| Other net changes in fair value of financial assets at fair value through profit or loss | |||||||
| Impairment charges | 1,626,911.00 | 2,220,938.00 | |||||
| Gain on revaluation of property Ridge | -7,587,000.00 | ||||||
| Depreciation Charges | 280,192.00 | 627,891.00 | 569,150.00 | 565,878.00 | 534,665.00 | 325,764.00 | 447,570.00 |
| Profit and Loss on disposal of Assets | -34,717.00 | -13,259.00 | -17,209.00 | -51,231.00 | -425.00 | -5,611.00 | |
| operating Cashflow before changes in Working Capital | -364,869.00 | -5,074,643.00 | -1,636,600.00 | -2,474,600.00 | -24,930.00 | 2,841,097.00 | 33,789,392.00 |
| Chages in Working Capital | |||||||
| Increase/((Decrease) in Loans | 3,500.00 | 366,593.00 | -181,413.00 | 251,766.00 | -300,000.00 | 300,000.00 | |
| Increase/((Decrease) in Receivables | -1,582,038.00 | 2,325,197.00 | -158,603.00 | 41,678.00 | -530,064.00 | ||
| Increase/((Decrease) in Payables | -111,916.00 | -158,872.00 | -239,816.00 | 49,863.00 | 231,577.00 | -207,704.00 | 678,280.00 |
| Net Changes in Working Capital | -1,690,454.00 | 2,532,918.00 | -421,229.00 | 301,629.00 | -227,026.00 | -166,026.00 | 448,216.00 |
| Net Cash generated from Operating activities | -2,055,323.00 | -2,541,725.00 | -2,057,829.00 | -2,172,971.00 | -251,956.00 | 2,675,071.00 | 34,237,608.00 |
| Investing Activities | |||||||
| Repayment of Financial Assets | - | 2,858,445.00 | 1,387,178.00 | 1,029,773.00 | 2,039,853.00 | 938,013.00 | 908,911.00 |
| Additio to Financial Assets | -194,518.00 | -6,364,813.00 | -1,910,094.00 | -3,410,807.00 | -10,621,360.00 | -157,171,784.00 | |
| Additions to Property and Equipment | -81,537.00 | -2,365,297.00 | -575,575.00 | -51,725.00 | -24,950.00 | -12,499.00 | -442,908.00 |
| Proceeds from Sale of Fixed Assets | 40,300.00 | 89,787.00 | 22,854.00 | 61,646.00 | 425.00 | - | 15,791.00 |
| Net Cashflow from investing activities | -235,755.00 | -5,781,878.00 | 834,457.00 | -870,400.00 | -1,395,479.00 | -9,695,846.00 | -156,689,990.00 |
| Financing Activities | |||||||
| Capital Injection from MOFEP | - | 20,000,000.00 | |||||
| Capital Injection from Ministry of Finance | 144,400,000.00 | ||||||
| Net Cashflow from Financing Activities | - | 20,000,000.00 | - | - | - | - | 144,400,000.00 |
| Net Increase in Cash and Cash equivalent | -2,291,078.00 | 11,676,398.00 | -1,223,372.00 | -3,043,371.00 | -1,647,435.00 | -7,020,775.00 | 21,947,618.00 |
| cash and Cash at 1 January | 6,470,380.00 | 4,179,302.00 | 15855700 | 14,632,328.00 | 11,588,957.00 | 9,941,523.00 | 2,920,748.00 |
| Cash and Cash Equivalence at 31 December | 4,179,302.00 | 15,855,700.00 | 14,632,328.00 | 11,588,957.00 | 9,941,522.00 | 2,920,748.00 | 24,868,366.00 |
References
- Adusei, C. and Isaac, T.-K. (2017) “Venture capital financing: Perspective of entrepreneurs in an emerging economy,” Archives of business research, 5(8). [CrossRef]
- Altman, E. I. (2013) “Predicting financial distress of companies: revisiting the Z-Score and ZETA® models,” in Handbook of Research Methods and Applications in Empirical Finance. Edward Elgar Publishing.
- Altman, E. I. et al. (2017) “Financial distress prediction in an international context: A review and empirical analysis of Altman’s Z-score model,” Journal of International Financial Management & Accounting, 28(2), pp. 131–171.
- Avnimelech, G. and Teubal, M. (2006) “Creating venture capital industries that co-evolve with high tech: Insights from an extended industry life cycle perspective of the Israeli experience,” Research policy, 35(10), pp. 1477–1498. [CrossRef]
- Barnett, C. et al. (2018) “Understanding and optimising the social impact of venture capital: Three lessons from Ghana,” African evaluation journal, 6(2). [CrossRef]
- Bhagyalakshmi, K. and Saraswathi, S. (2019) “A study on financial performance evaluation using DuPont analysis in select automobile companies,” International Journal of Management, 9(1), pp. 354–362.
- Boadu, F. et al. (2014) “Venture capital financing: An opportunity for small and medium scale enterprises in Ghana,” Journal of entrepreneurship and business innovation, 1(1), p. 1. [CrossRef]
- Chae, J. , Kim, J.-H. and Ku, H.-C. (2014) “Risk and reward in venture capital funds,” Seoul Journal of Business, 20(1), pp. 91–137.
- Cumming, D. and Johan, S. (2016) “Venture’s economic impact in Australia,” The Journal of technology transfer, 41(1), pp. 25–59. [CrossRef]
- Cumming, D. and Johan, S. (2017) “Crowdfunding and Entrepreneurial Internationalization,” in The World Scientific Reference on Entrepreneurship. WORLD SCIENTIFIC, pp. 109–126.
- Dimitrić, M. , Tomas Žiković, I. and Arbula Blecich, A. (2019) “Profitability determinants of hotel companies in selected Mediterranean countries,” Economic Research-Ekonomska Istraživanja, 32(1), pp. 1977–1993. [CrossRef]
- Doorasamy, M. and Lecturer, Department of Accounting, School of Accounting, Economics and Finance, University of Kwa-Zulu Natal, Westville campus (2016) “Using DuPont analysis to assess the financial performance of the top 3 JSE listed companies in the food industry,” Investment management and financial innovations, 13(2), pp. 29–44. [CrossRef]
- Eidleman, G. J. (1995) “Z scores-A Guide to failure prediction,” Venture Capital in. Edited by J. G. 52. Gatsi and O. Nsenkyire, 65(2).
- Gompers, P. , Kaplan, S. N. and Mukharlyamov, V. (2016) “What do private equity firms say they do?,” Journal of financial economics, 121(3), pp. 449–476. [CrossRef]
- Higgins, R. C. (1977) “How much growth can a firm afford?,” Financial management, 6(3), p. 7. [CrossRef]
- Hochberg, Y. V. (2012) “Venture capital and corporate governance in the newly public firm,” Review of finance, 16(2), pp. 429–480. [CrossRef]
- Hochberg, Y. V. , Ljungqvist, A. and Lu, Y. (2007) “Whom you know matters: Venture capital networks and investment performance,” The journal of finance, 62(1), pp. 251–301. [CrossRef]
- Kaplan, S. N. and Schoar, A. (2005) “Private equity performance: Returns, persistence, and capital flows,” The journal of finance, 60(4), pp. 1791–1823. [CrossRef]
- Kim, H.-S. (2016) “A study of financial performance using dupont analysis in food distribution market,” Culinary Science & Hospitality Research, 22(6), pp. 52–60.
- Owen, R. , North, D. and Mac an Bhaird, C. (2019) “The role of government venture capital funds: Recent lessons from the UK experience,” SSRN Electronic Journal. [CrossRef]
- Panigrahi, C. (2019) “Validity of Altman’s ‘z’score model in predicting financial distress of pharmaceutical companies,” NMIMS Journal of Economics and Public Policy, 4(1).
- Pierrakis, Y. and Saridakis, G. (2017) “Do publicly backed venture capital investments promote innovation? Differences between privately and publicly backed funds in the UK venture capital market,” Journal of business venturing insights, 7, pp. 55–64. [CrossRef]
- Pierrakis, Y. and Saridakis, G. (2019) “The role of venture capitalists in the regional innovation ecosystem: a comparison of networking patterns between private and publicly backed venture capital funds,” The Journal of technology transfer, 44(3), pp. 850–873. [CrossRef]
- Prohorovs, A. and Jonina, V. (2017a) “Structure of demand and supply of investments of state-subsidized venture capital funds in Latvia,” SSRN Electronic Journal. [CrossRef]
- Prohorovs, A. and Jonina, V. (2017b) “Whether the hybrid and public venture capital funds are the first investors of young innovative companies?,” SSRN Electronic Journal. [CrossRef]
- Samila, S. and Sorenson, O. (2011) “Venture capital, entrepreneurship, and economic growth,” The Review of Economics and Statistics, 93(1), pp. 338–349. [CrossRef]
- Shahnia, C. and Endri, E. (2020) “Dupont Analysis for the financial performance of trading, service & investment companies in Indonesia,” International Journal of Innovative Science and Research Technology, 5(4), pp. 193–211.
- Sheela, S. C. and Karthikeyan, K. (2012) “Financial performance of pharmaceutical industry in India using dupont analysis,” European Journal of Business and Management, 4(14), pp. 84–91.
- Sulemana, S. and Chen, H. (2019) “Exploring the effect of venture capital instruments and control mechanisms on growth of venture capital fund: Empirical evidence from Ghana,” Open journal of business and management, 07(01), pp. 180–193. [CrossRef]
- Wonglimpiyarat, J. (2011a) “Government programmes in financing innovations: Comparative innovation system cases of Malaysia and Thailand,” Technology in society, 33(1–2), pp. 156–164. [CrossRef]
- Wonglimpiyarat, J. (2011b) “The dynamics of financial innovation system,” The Journal of High Technology Management Research, 22(1), pp. 36–46. [CrossRef]
- Zacharakis, A. L. and Meyer, G. D. (2000) “The potential of actuarial decision models,” Journal of business venturing, 15(4), pp. 323–346. [CrossRef]
| DuPont Analysis | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|
| Net Profit Margin | -2.637 | -2.373 | -0.960 | -2.111 | -3.873 | 0.249 | 0.326 |
| Asset Turnover | 0.032 | 0.022 | 0.037 | 0.025 | 0.016 | 0.118 | 0.056 |
| Equity Multiplier | 1.015 | 1.008 | 1.004 | 1.006 | 1.010 | 1.006 | 1.004 |
| Return on Equity (ROE) | -5.09% | -12.42% | -3.56% | -5.11% | -0.97% | 4.16% | 14.00% |
Disclaimer/Publisher’s Note: The statements, opinions and data contained in all publications are solely those of the individual author(s) and contributor(s) and not of MDPI and/or the editor(s). MDPI and/or the editor(s) disclaim responsibility for any injury to people or property resulting from any ideas, methods, instructions or products referred to in the content. |
© 2024 by the authors. Licensee MDPI, Basel, Switzerland. This article is an open access article distributed under the terms and conditions of the Creative Commons Attribution (CC BY) license (http://creativecommons.org/licenses/by/4.0/).