Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Condensed balance sheet and income statement data for Clack Ltd. follow: CLACK LTD. Balance Sheet December 31 2020 2019 Assets Current Assets: Cash $70,000 $65,000
Condensed balance sheet and income statement data for Clack Ltd. follow:
CLACK LTD. | ||
Balance Sheet | ||
December 31 | ||
2020 | 2019 | |
Assets | ||
Current Assets: | ||
Cash | $70,000 | $65,000 |
Accounts receivable (net) | 91,000 | 86,000 |
Inventory | 133,000 | 123,000 |
Prepaid expenses | 24,000 | 23,000 |
Total current assets | 318,000 | 297,000 |
Long-term assets | ||
Long-term investments | 45,000 | 40,000 |
Property, plant, and equipment (net) | 390,000 | 305,000 |
Total long-term assets | 435,000 | 345,000 |
Total Assets | $753,000 | $642,000 |
Liabilities and Shareholders' Equity | ||
Liabilities | ||
Current Liabilities | ||
Accounts Payable | $46,000 | $41,000 |
Accrued Liabilities | 30,000 | 40,000 |
Bank loan payment (current) | 110,000 | 100,000 |
Total current liabilities | 186,000 | 181,000 |
Long-term liabilities | ||
Bonds Payable, due 2025 | 200,000 | 150,000 |
Total liabilities | 386,000 | 331,000 |
Shareholders' Equity | ||
Common shares (20,000 shares issued) | 200,000 | 200,000 |
Retained earnings | 167,000 | 111,000 |
Total shareholders' equity | 367,000 | 311,000 |
Total liabilities and shareholders' equity | $753,000 | $642,000 |
CLACK LTD. | ||
Income Statement | ||
Year Ended December 31 | ||
2020 | 2019 | |
Sales | $900,000 | $840,000 |
Cost of goods sold | 617,000 | 667,000 |
Gross profit | 283,000 | 173,000 |
Operating expenses | 187,000 | 160,000 |
Income from operations | 96,000 | 13,000 |
Interest expense | 31,000 | 23,000 |
Income before income tax | 65,000 | -10,000 |
Income tax expense | 22,000 | 20,000 |
Income after tax | $43,000 | $-30,000 |
Additional Information:
- Accounts receivable at the beginning of 2019 were $83,000, net of an allowance for doubtful accounts of $3,000.
- Inventory at the beginning of 2019 was $114,000.
- Total assets at the beginning of 2019 were $638,000.
- Total current liabilities at the beginning of 2019 were $180,000.
- Total liabilities at the beginning of 2019 were $371,000.
- Shareholders equity at the beginning of 2019 was $259,000.
- 62 percent of the sales were on account.
Required:
Calculate the following ratios (keep at least 2 decimal places) and evaluate the results (Enter "1" if liquidity/solvency/profitability has improved, enter "-1" if liquidity/solvency/profitability has deteriorated, and enter "0" if liquidity/solvency/profitability the same.
Liquidity Ratios: | 2020 | 2019 | Evaluate The Results | |
Example | 1. Current Ratio | 1.70968 | 1.64088 | 1 |
2. Receivable Turnover Ratio | Blank 1. Calculate the answer by read surrounding text. | Blank 2. Calculate the answer by read surrounding text. | Blank 3. Calculate the answer by read surrounding text. | |
3. Inventory Turnover Ratio | Blank 4. Calculate the answer by read surrounding text. | Blank 5. Calculate the answer by read surrounding text. | Blank 6. Calculate the answer by read surrounding text. | |
Solvency Ratios: | ||||
1. Debt to Assets | Blank 7. Calculate the answer by read surrounding text. % | Blank 8. Calculate the answer by read surrounding text. % | Blank 9. Calculate the answer by read surrounding text. | |
2. Times Interest Earned | Blank 10. Calculate the answer by read surrounding text. | Blank 11. Calculate the answer by read surrounding text. | Blank 12. Calculate the answer by read surrounding text. | |
Profitability Ratios: | ||||
1. Gross Profit Margin Ratio | Blank 13. Calculate the answer by read surrounding text. % | Blank 14. Calculate the answer by read surrounding text. % | Blank 15. Calculate the answer by read surrounding text. | |
2. Earnings Per Share |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
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