Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Comparative financial statements for Blossom and Ayayai Ltd. are shown below. BLOSSOM AND AYAYAI LTD. Income Statement Year Ended December 31 2021 2020 Net sales
Comparative financial statements for Blossom and Ayayai Ltd. are shown below.
BLOSSOM AND AYAYAI LTD. Income Statement Year Ended December 31 | ||||||
2021 | 2020 | |||||
Net sales | $835,000 | $820,000 | ||||
Cost of goods sold | 595,000 | 550,000 | ||||
Gross profit | 240,000 | 270,000 | ||||
Operating expenses | 154,000 | 150,000 | ||||
Profit from operations | 86,000 | 120,000 | ||||
Other revenues and expenses | ||||||
Interest expense | 30,000 | 20,000 | ||||
Profit before income tax | 56,000 | 100,000 | ||||
Income tax expense | 12,000 | 20,000 | ||||
Profit | $44,000 | $80,000 |
BLOSSOM AND AYAYAI LTD. Balance Sheet December 31 | ||||||
Assets | 2021 | 2020 | 2019 | |||
Cash | $88,000 | $80,000 | $10,000 | |||
Accounts receivable | 108,000 | 116,000 | 120,000 | |||
Inventories | 125,000 | 120,000 | 96,000 | |||
Prepaid expenses | 25,000 | 20,000 | 112,000 | |||
Land, buildings, and equipment | 390,000 | 305,000 | 300,000 | |||
Total assets | $736,000 | $641,000 | $638,000 | |||
Liabilities and Shareholders? Equity | ||||||
Liabilities | ||||||
Notes payable | $110,000 | $100,000 | $100,000 | |||
Accounts payable | 43,000 | 40,000 | 50,000 | |||
Accrued liabilities | 32,000 | 40,000 | 30,000 | |||
Bonds payable, due 2024 | 190,000 | 150,000 | 179,000 | |||
Total liabilities | 375,000 | 330,000 | 359,000 | |||
Shareholders? equity | ||||||
Common shares (20,000 issued) | 200,000 | 200,000 | 200,000 | |||
Retained earnings | 161,000 | 111,000 | 79,000 | |||
Total shareholders? equity | 361,000 | 311,000 | 279,000 | |||
Total liabilities and shareholders? equity | $736,000 | $641,000 | $638,000 |
Additional information:
1. | Seventy-five percent of the sales were on account. | |
2. | The allowance for doubtful accounts was $4,000 in 2021, $5,000 in 2020, and $3,000 in 2019. | |
3. | In 2021 and 2020, dividends of $2,000 and $8,000, respectively, were paid to the common shareholders. | |
4. | Cash provided by operating activities was $103,500 in 2021 and $120,000 in 2020. | |
5. | Cash used by investing activities was $104,000 in 2021 and $30,000 in 2020. |
Calculate all the possible liquidity, solvency and profitability for 2021 and 2022.
Step by Step Solution
★★★★★
3.39 Rating (152 Votes )
There are 3 Steps involved in it
Step: 1
Question 1 CURRENT RATIO 2021 2020 a CURRENT ASSETS Cash 88000 80000 Accounts Receivable 108000 116000 Inventories 125000 120000 Prepaid expenses 25000 20000 Total CA 346000 336000 b CURRENT LIABILITI...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started