Question

Draw up an income statement and balance sheet for this company for 2011 and 2012. 2011...

Draw up an income statement and balance sheet for this company for 2011 and 2012.

2011

2012

Sales

$ 7,835

$ 8,409

Depreciation

1,125

1,126

Cost of goods sold

2,696

3,060

Other expenses

639

534

Interest

525

603

Cash

4,109

5,203

Accounts receivable

5,439

6,127

Short-term notes payable

794

746

Long-term debt

13,460

16,050

Net fixed assets

34,455

35,277

Accounts payable

4,316

4,185

Inventory

9,670

9,938

Dividends

956

1,051

Homework Answers

Answer #1

Solution:

Income statement

2011 2012
Sales 7,835 8,409
Less: Cost of goods sold 2,696 3,060
Gross profit 5,139 5,349
Less: operating expenses
Depreciation 1,125 1,126
Other Expense 639 534
Interest 525 603
Operating profit 2,850 3,086

Balance sheet

2011 2012
Assets
Cash 4,109 5,203
Accounts receivable 5,439 6,127
Net fixed assets 34,455 35,277
Inventory 9,670 9,938
Total Assets 53,673 56,635
Liabilities
Short term notes payable 794 746
Long term debt 13,460 16,050
Accounts payable 4,316 4,185
Total liabilities 18,570 20,981
Owner's equity 35,103 35,654
Total liabilities and owner's equity 53,673 56,635
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
USE THE FOLLOWING INFORMATION TO CONSTRUCT AN INCOME STATEMENT AND BALANCE SHEET FOR 2011. ASSUME THE...
USE THE FOLLOWING INFORMATION TO CONSTRUCT AN INCOME STATEMENT AND BALANCE SHEET FOR 2011. ASSUME THE TAX RATE IS 40%. (COMMON EQUITY IS A PLUG IN NUMBER) ITEM 2010 2011 SALES 10,000 12,000 DEPRECIATION 3,000 3,000 COST OF GOODS SOLD 2,000 2,000 OTHER EXPENSES 3,000 4,000 INTEREST 1,000 1,000 CASH 1,000 1,000 ACCOUNTS RECEIVABLE 3,000 3,000 S.T. NOTES PAYABLE 1,000 1,000 L.T. DEBT 10,000 11,000 NET FIXED ASSETS 20,000 20,000 ACCOUNTS PAYABLE 2,000 2,000 INVENTORY 3,000 3,000 DIVIDENDS 600 600...
​(Working with an income statement and balance sheet​) Prepare a balance sheet and income statement for...
​(Working with an income statement and balance sheet​) Prepare a balance sheet and income statement for Kronlokken Company from the scrambled list of items shown in the popup​ window, Depreciation expense   66,000 Cash   225,000 Long-term debt   334,000 Sales   573,000 Accounts payable   102,000 General and administrative expenses   79,000 Buildings and equipment   895,000 Notes payable   75,000 Accounts receivable   153,000 Interest expense   4,750 Accrued operating expenses   7,900 Common stock   289,000 Cost of goods sold   297,000 Inventory   99,300 Taxes   50,500 Accumulated depreciation   -263,000 Prepaid...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300            400 Accounts receivable        1,000        1,400 Inventories        3,200        3,000 Current assets        4,500        4,800 Net fixed assets        3,800        4,300 Total assets        8,300        9,100 Notes payable            400            300 Accounts payable            700            500 Accruals              50              80 Current portion of long-term debt              70              80 Current liabilities        1,220            960...
The balance sheet and income statement for the A. Thiel Mfg. Company are as follows: Balance...
The balance sheet and income statement for the A. Thiel Mfg. Company are as follows: Balance Sheet ($000) Cash $ 500 Accounts receivable 2,000 Inventories 1,000 Current assets $3,500 Net fixed assets 4,500 Total assets $8,000 Accounts payable $1,100 Accrued expenses 600 Short-term notes payable 300 Current liabilities $2,000 Long-term debt 2,000 Owners’ equity 4,000 Total liabilities and owners’ equity $8,000 Income Statement ($000) Sales (all credit) $8,000 Cost of goods sold (3,300) Gross profit $4,700 Operating expenses (includes $500...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF 2011 and 2012 Balance...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF 2011 and 2012 Balance Sheets Assets Liabilities and Owners’ Equity 2011 2012 2011 2012   Current assets   Current liabilities       Cash $ 24,096 $ 24,600       Accounts payable $ 23,684 $ 27,600       Accounts receivable 12,948 15,700       Notes payable 14,000 11,300       Inventory 26,242 27,600       Other 12,071 18,100         Total $ 63,286 $ 67,900         Total $ 49,755 $ 57,000   Long-term debt $ 74,000 $ 82,000   Owners’ equity       Common stock and paid-in surplus $ 48,000...
(Working with an income statement) Prepare a balance sheet and income statement for Belmond Inc. from...
(Working with an income statement) Prepare a balance sheet and income statement for Belmond Inc. from the information in the following table. Hint: Use the accumulated depreciation account as a negative value. Retained earnings may not be needed for the question. Inventory $6,762 Common stock $46,586 Cash $14,589 Short-term notes payable $666 Interest expense $876 Depreciation expense $493 Sales $11,883 Accounts receivable $9,603 Accounts payable $4,953 Long-term debt $55,544 Cost of goods sold $5,587 Buildings and equipment $123,116 Accumulated depreciation...
The following table shows an abbreviated income statement and balance sheet for McDonald's Corporation for 2012....
The following table shows an abbreviated income statement and balance sheet for McDonald's Corporation for 2012. INCOME STATEMENT OF MCDONALD’S CORP., 2012 (Figures in $ millions)   Net sales 27,572   Costs 17,574   Depreciation 1,407   Earnings before interest and taxes (EBIT) 8,591   Interest expense 522   Pretax income 8,069   Taxes 2,624   Net income 5,445 BALANCE SHEET OF MCDONALD’S CORP., 2012 (Figures in $ millions)   Assets 2012 2011 Liabilities and Shareholders' equity 2012 2011 Current assets Current liabilities   Cash and marketable securities 2,341 2,341...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300            400 Accounts receivable        1,000        1,400 Inventories        3,200        3,000 Current assets        4,500        4,800 Net fixed assets        3,800        4,300 Total assets        8,300        9,100 Notes payable            400            300 Accounts payable            700            500 Accruals              50              80 Current portion of long-term debt              70              80 Current liabilities        1,220            960...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF 2011 and 2012 Balance...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF 2011 and 2012 Balance Sheets Assets Liabilities and Owners’ Equity 2011 2012 2011 2012   Current assets   Current liabilities       Cash $ 23,066 $ 25,300       Accounts payable $ 24,384 $ 28,300       Accounts receivable 13,648 16,400       Notes payable 14,000 12,000       Inventory 27,152 28,300       Other 12,771 19,700         Total $ 63,866 $ 70,000         Total $ 51,155 $ 60,000   Long-term debt $ 81,000 $ 90,000   Owners’ equity       Common stock and paid-in surplus $ 55,000...
The balance sheet and income statement for Rocket Corporation are as follows: Balance Sheet as of...
The balance sheet and income statement for Rocket Corporation are as follows: Balance Sheet as of December 31, 2019 ASSETS LIABILITIES & EQUITY Cash & marketable sec. $3,500 Accounts payable $38,000 Accounts Receivable 47,000 Taxes payable 9,000 Inventory 13,000 Short-term borrowings 20,500 Total current assets $63,500 Total current liabilities $67,500 Net P,P & E $452,000 Long-term debt $200,000 Total liabilities $267,500 Common stock at par $80,000 Additional paid-in capital $45,000 Retained earnings $123,000 TOTAL ASSETS $515,500 TOTAL LIABILITIES & EQUITY...