Genatron Manufacturing expects its sales to increase by 10 percent in 2021. Estimate the firms investment in
Question:
Genatron Manufacturing expects its sales to increase by 10 percent in 2021. Estimate the firm’s investment in accounts receivable, inventory, and accounts payable in 2021.
Financial statements for the Genatron Manufacturing Corporation for 2020 and 2019.
Balance sheet ASSETS | 2020 | 2019 | |
Cash | $40,000 | $50,000 | |
Accts. receivable | 260,000 | 200,000 | |
Inventory | 500,000 | 450,000 | |
Total current assets | 800,000 | 700,000 | |
Fixed assets, net | 400,000 | 300,000 | |
Total assets LIABILITIES AND EQUITY | $1,200,000 | $1,000,000 | |
Accts. payable | $170,000 | $130,000 | |
Bank loan | 90,000 | 90,000 | |
Accruals | 70,000 | 50,000 | |
Total current liabilities | 330,000 | 270,000 | |
Long-term debt, 12% | 400,000 | 300,000 | |
Common stock, $10 par | 300,000 | 300,000 | |
Capital surplus | 50,000 | 50,000 | |
Retained Earnings | 120,000 | 80,000 | |
Income statement | 2020 | 2019 | |
Net sales | $1,500,000 | $1,300,000 | |
Cost of goods sold | 900,000 | 780,000 | |
Gross profit | 600,000 | 520,000 | |
Expenses: general and administrative | 150,000 | 150,000 | |
Marketing | 150,000 | 130,000 | |
Depreciation | 53,000 | 40,000 | |
Interest | 57,000 | 45,000 | |
Earnings before taxes | 190,000 | 155,000 | |
Income taxes | 76,000 | 62,000 | |
Net income | $114,000 | $93,000 |
Step by Step Answer:
Introduction To Finance Markets, Investments, And Financial Management
ISBN: 978-1119561170
17th Edition
Authors: Ronald W. Melicher, Edgar A. Norton