Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

According to the income statement, in your opinion how did the company perform over the past eight years? What improvements could be made for future

According to the income statement, in your opinion how did the company perform over the past eight years? What improvements could be made for future years?

image text in transcribed

Income Statement History 2021 Sering MOT 795 (Parrott) - wasiray Buah-Bush Bikes - Paris 2028 2026 2025 Salos Rovanie $19,754,657 $19,510,097 Less Cost of Goods Sob $8.928.111 $8.522,362 GROSS MARGN $10,826,576 $9,098,535 2024 2021 2020 2019 $16,325 438 $518979 2023 $15,136,761 $8.177.585 $7,959,195 2022 $15.486,233 $7898,569 $7.996,558 $16, 811,532 $7895,393 $8.916,139 $14,586,022 $8.019,337 $6,666,685 $5, 136.559 $7.589,654 $8.174,975 5162,000 $16.000 Selling & Distribution Expo Sures Brand Advertising Product Advertising Product PR Distribution Channel Support Warranty Clima Product Development Projects Sales Of Obecleon Stock Income Castor Cole Goods $2,000,000 $2,000,000 $178,098 $0 (80) $162,000 $90,000 $2,000,000 $2,000,000 $177,764 $169,967 30 ($C) S6 $4,509,771 $153,000 $90.000 $2.000.000 52 000 000 $101.136 $187.791 SO 180) SO $4.50197 5153,000 $90.000 $1.200.000 $2.000.000 $102,007 $180,150 50 180) 50 54 405 167 $163,000 $90,000 $2.000.000 $2.000.000 $108,384 50 $0) so 316388 $204,000 $90,000 $2,000,000 $2,000,000 $197611 $199,3 50 $0) 30 $153,000 390,000 $2.000.000 $2,000,000 $189.163 $206,000 SO ISO 30 $4538,256 $200,000 $100,000 $2,000,000 $2,000,000 5201 410 $184,823 50 (80) 3191,123 $4,590,150 $4.622,506 $4,591,007 $4,586,233 Administration Expenses Salaries Finished Goods Whousing Investor PR Logales Miscelenou Expert Unalocated Factory Overhead $270,000 $0 $350,000 30 $0 50 $420,000 $270,000 $9 $350,000 30 30 30 $305 000 $0 $350 000 SO $0 SO $300.000 $0 $360,000 30 $0 $0 $300.000 50 $360,000 $0 $0 SO $300,000 50 $300,000 $0 $0 so $300,000 30 $300,000 30 $0 SO $300,000 $13,850 $300,000 $0 50 50 $620,000 5665.000 5665,000 5666,000 5600,000 $500,000 $513.050 Financial Expenses Interest on Overdest roton Debit to Owning Company Interest on Long Term Demi Debe to Owned Company Westen Takeover bids prunus and expand $ 30 $54,000 30 30 564,000 $5,283,771 $0 $0 $64 000 $0 $0 $64.000 $0 SO $144,000 $0 SO $0 $0 $144,000 $0 30 $0 SO $144,000 so $0 $0 $144,000 30 30 SO $144,000 90 50 $144,000 $144,000 $144,000 $0 55.213,180 $144,000 $5,205,157 5144,000 $5.422,505 TOTAL OTHER EXPENSES $5,311.927 $5,388,256 $5,441,007 $5,443,863 $208,556 $0 SO $189,747 $0 $0 30 $200 496 $0 $0 $0 $246,737 $0 SC $0 $265,603 SO SO $0 $230,599 SO SO $130,314 50 $172,735 $0 30 1888 Other Income Interest on Cach in Bank Interest or Loans to Owned Companies Dobt to Owning Company Writton on Miscellaneous Cash Windl TOTAL OTHER INCOME Profit Defore Taxation Les Income Tax Plus: Tax Credit Profit After Taxation Dividends rocolod from Owned Companies NET INCOME $208,555 $5,825,51 $1.748,585 50 54,075,565 $129,747 $4,902,511 $1.470,753 50 $3,491,756 $200,496 53,025,128 3907,538 $0 $2,117,589 $246,737 $3,000.775 5900 233 50 $2,100,543 $285,859 $2.433,012 $729,904 SO $1,793,109 $230,513 $3,750,412 $1.127,545 50 $2,630,838 $172,734 $2,906,704 $872,011 50 $2,934,699 SO $138,314 $1,361,116 3408,335 50 $952.781 50 SO SO SO SO so SO $4,075,365 53,431,758 $2,117,589 $2,100,543 $1,703,109 $2,630,938 $2,034,693 $952,781 Income Statement History 2021 Sering MOT 795 (Parrott) - wasiray Buah-Bush Bikes - Paris 2028 2026 2025 Salos Rovanie $19,754,657 $19,510,097 Less Cost of Goods Sob $8.928.111 $8.522,362 GROSS MARGN $10,826,576 $9,098,535 2024 2021 2020 2019 $16,325 438 $518979 2023 $15,136,761 $8.177.585 $7,959,195 2022 $15.486,233 $7898,569 $7.996,558 $16, 811,532 $7895,393 $8.916,139 $14,586,022 $8.019,337 $6,666,685 $5, 136.559 $7.589,654 $8.174,975 5162,000 $16.000 Selling & Distribution Expo Sures Brand Advertising Product Advertising Product PR Distribution Channel Support Warranty Clima Product Development Projects Sales Of Obecleon Stock Income Castor Cole Goods $2,000,000 $2,000,000 $178,098 $0 (80) $162,000 $90,000 $2,000,000 $2,000,000 $177,764 $169,967 30 ($C) S6 $4,509,771 $153,000 $90.000 $2.000.000 52 000 000 $101.136 $187.791 SO 180) SO $4.50197 5153,000 $90.000 $1.200.000 $2.000.000 $102,007 $180,150 50 180) 50 54 405 167 $163,000 $90,000 $2.000.000 $2.000.000 $108,384 50 $0) so 316388 $204,000 $90,000 $2,000,000 $2,000,000 $197611 $199,3 50 $0) 30 $153,000 390,000 $2.000.000 $2,000,000 $189.163 $206,000 SO ISO 30 $4538,256 $200,000 $100,000 $2,000,000 $2,000,000 5201 410 $184,823 50 (80) 3191,123 $4,590,150 $4.622,506 $4,591,007 $4,586,233 Administration Expenses Salaries Finished Goods Whousing Investor PR Logales Miscelenou Expert Unalocated Factory Overhead $270,000 $0 $350,000 30 $0 50 $420,000 $270,000 $9 $350,000 30 30 30 $305 000 $0 $350 000 SO $0 SO $300.000 $0 $360,000 30 $0 $0 $300.000 50 $360,000 $0 $0 SO $300,000 50 $300,000 $0 $0 so $300,000 30 $300,000 30 $0 SO $300,000 $13,850 $300,000 $0 50 50 $620,000 5665.000 5665,000 5666,000 5600,000 $500,000 $513.050 Financial Expenses Interest on Overdest roton Debit to Owning Company Interest on Long Term Demi Debe to Owned Company Westen Takeover bids prunus and expand $ 30 $54,000 30 30 564,000 $5,283,771 $0 $0 $64 000 $0 $0 $64.000 $0 SO $144,000 $0 SO $0 $0 $144,000 $0 30 $0 SO $144,000 so $0 $0 $144,000 30 30 SO $144,000 90 50 $144,000 $144,000 $144,000 $0 55.213,180 $144,000 $5,205,157 5144,000 $5.422,505 TOTAL OTHER EXPENSES $5,311.927 $5,388,256 $5,441,007 $5,443,863 $208,556 $0 SO $189,747 $0 $0 30 $200 496 $0 $0 $0 $246,737 $0 SC $0 $265,603 SO SO $0 $230,599 SO SO $130,314 50 $172,735 $0 30 1888 Other Income Interest on Cach in Bank Interest or Loans to Owned Companies Dobt to Owning Company Writton on Miscellaneous Cash Windl TOTAL OTHER INCOME Profit Defore Taxation Les Income Tax Plus: Tax Credit Profit After Taxation Dividends rocolod from Owned Companies NET INCOME $208,555 $5,825,51 $1.748,585 50 54,075,565 $129,747 $4,902,511 $1.470,753 50 $3,491,756 $200,496 53,025,128 3907,538 $0 $2,117,589 $246,737 $3,000.775 5900 233 50 $2,100,543 $285,859 $2.433,012 $729,904 SO $1,793,109 $230,513 $3,750,412 $1.127,545 50 $2,630,838 $172,734 $2,906,704 $872,011 50 $2,934,699 SO $138,314 $1,361,116 3408,335 50 $952.781 50 SO SO SO SO so SO $4,075,365 53,431,758 $2,117,589 $2,100,543 $1,703,109 $2,630,938 $2,034,693 $952,781

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Inside Private Equity

Authors: James M. Kocis, James C. Bachman IV, Austin M. Long III, Craig J. Nickels

1st Edition

0470421894, 978-0470421895

More Books

Students also viewed these Finance questions