Analyse the results obtained under the attached file below and prepare a report

PrepareReformulatedFinancialStatementsAndCalculateAccountingRatios.xlsx

Refomulated Consolated BS

	Hilton Food Group plc
Reformulated Consolidated Balance Sheets
				Premier Foods plc
	2022	2021	2020	2022
Assets
Non current assets
Property plant and eqipment	513.49	525.98	404.8	190.9
Intangible assets	105.78	70.07	69.54	293.5
Investment	5.54	12.62	11.76
Other non current assets	6.95	6.22	2.93	23.4
Total	631.76	614.89	489.03	2302.2
Current assets
Inventories	156.52	116.94	91.34	78.1
Trade and other receivables	230.39	199.64	214.61	80.2
Cash at Banlk and in Hand	141.17	123.82	110.51	108
Prepaid expenses	5.52	11.86	91.34	16.3
Other current assets	0	0	0	2.4
Total current assets	533.6	452.26	507.8	231.3
Total Assets	1165.36	1067.15	996.83	2533.5
Current liabilities
Borrowings	239.15	46.01	73.81	137.4
Other current liabilities	387.21	336.42	324.2	44.1
Total liabilies	626.36	382.43	398.01	258.7
Non-curent liabilities
Borrowings	228.98	445.22	308.16	337.2
Provisions	4.13	2.38	4.12	212.9
Other Non-Current Liabilities:	0	3.32	3.32	217.8
Total	233.11	450.92	315.6	767.9
Total liabilities	859.47	833.35	713.61	1026.6
Net assets	305.89	233.8	283.22	1506.9
Total Equity
Common stock	8.89	8.19	8.17	86.3
Additional Paid-In Capital	142.04	65.62	64.62	1.5
Other reserves	-25.98	-13.48	-26.39	1076.7
Retained earnings	176.45	161.61	140.19	0
Shareholders funds	301.4	221.94	186.23	0
Minority Interests / Other Equity:	6.55	0	5.71	0
Total Equity:	307.95	221.94	191.94	1506.9

Hilton Food Group plc
Income statement
				Premier Foods plc
	2022	2021	2020	2022
Total Revenue	3,301.97	2,774.04	1,814.67	900.5
Cost of revenue	2,935.89	2,452.09	1,566.71	573.4
Gross profit	366.08	321.95	247.96	327.1
Total expenses	3,239.67	27.07	1,758.90	769.40
Operating income	62.30	66.87	55.77	131.10
Net Interest:	-16.03	0.02	-12.61	-20.6
Profit Before Tax:	47.4	54.03	43.16	102.6
Profit after tax from continuing operations:	39.28	42.04	35.16	77.5
Discounted operations
Profit after tax from discounting operations	0	0	0	0
net income after taxes	39.28	42.04	35.16	77.5
Minority intersts/Other equity	-2.14	-2.3	-2.1	0
Attributable to
Equity Holders of parent company	37.14	39.74	33.06	77.5
Total dividend paid	0	0	0	0
Net income before extraordinary items	0	0	0	0
Earnings per share
Basic	0.44	0.48	0.4	0.43
Diluted	37.14	39.74	33.06	77.07
Adjusted	0.04	0	0	0.43
Dividend per share	0.3	0.26	0,21	0.088