Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hello, help me create a descriptive analysis on the 5-year financial figures of VERTICAL ANALYSIS on Balance Sheet and Income Statement pls. I'll give thumbs

Hello, help me create a descriptive analysis on the 5-year financial figures of VERTICAL ANALYSIS on Balance Sheet and Income Statement pls. I'll give thumbs up afterwards.

Balance Sheetimage text in transcribed

INCOME STATEMENT

image text in transcribed

29 30 Current Assets A ASSETS 31 Petty Cash 32 Cash 33 Total Current Assets 34 35 Noncurrent Assets 36 Equipment 37 38 Total Noncurrent Assets 39 Total Assets -40 Accumulated Depreciation 41 SHAREHOLDER'S EQUITY 42 Abata, Capital 43 Bartolo, Capital 44 Gabayne, Capital 45 Mutas, Capital 46 Navera, Capital 47 Renoballes, Capital 48 Total Shareholder's Equity B 2022 D 2023 P5,000.00 F5,000.00 P5,000.00 P351,519.74 P576,579.32 P734,090.94 P356,519.74 P581,579.32 P3,315.00 P3,315.00 -P1,781.40 -P2,164.80 P1,533.60 P1,150.20 P358,053.34 P582,729.52 P59,675.56 P59,675.56 P59,675.56 P97,121.59 P97,121.59 P97,121.59 P59,675.56 P97,121.59 P59,675.56 P97,121.59 P59,675.56 P97,121.59 P358,053.34 P582,729.52 E 2024 F 2025 F5.000.00 P899,809.58 P739,090.94 P904,809.58 P3,315.00 -#2,548.20 #766.80 P739,857.74 P3,315.00 -P2,931.60 P383.40 P905, 192.98 G 2026 95.000.00 P1,073,878.85 P1,078,878.85 P3,315.00 -P3,315.00 P0.00 P1,078,878.85 P123,309.62 P150,865.50 P179,813.14 #123,309.62 P150,865.50 P179,813.14 P123,309.62 P150,865.50 179,813.14 P123,309.62 P150,865.50 P179,813.14 P123,309.62 P150,865.50 P179,813.14 #123,309.62 P150,865.50 P179,813.14 P739,857.74 P905,192.98 P1,078,878.85 H 1 AVERAGE #5,000.00 #727,175.69 #732,175.69 #3,315.00 -$2,548.20 #766.80 #732,942.49 #122,157.08 #122,157.08 #122,157.08 #122,157.08 #122,157.08 #122,157.08 #732,942.49 J % 0.68% 99.21% 99.90% 0.45% -0.35% 0.10% 100.00% 16.67% 16.67% 16.67% 16.67% 16.67% 16.67% 100.00% 3 4 Service Rendered 5 Total Revenue 6 Less: Operating Expenses 7 Benefits Expense 8 Licensing and Renewal Expense 9 Depreciation Expense 10 Supplies Expense 11 Advertising Expense 12 Pre-Operating Expense 13 Rent Expense 14 Salaries Expense 15 Renovation 16 Maintenance 17 Utilities Expense 18 Total Operating Expense 19 Net Income Before Tax 20 Less: Percentage Tax 21 Less: Income Tax 22 Net Income After Tax 2023 2022 P573,568.15 P583,425.74 P573,568.15 P583,425.74 P34,362.72 P14,405.00 P1,781.40 P7,844.00 P379.00 P34,362.72 P3,666.00 P1,781.40 P7,844.00 2024 2025 P593,635.69 #604,024.31 P593,635.69 P604,024.31 P43,344.00 #3,666.00 P1,781.40 P7,844.00 #45,000.00 P18,000.00 P87,264.00 95,000.00 P1,800.00 P1,800.00 #1,800.00 P27,252.00 #28,069.56 P28,069.56 #243,088.12 P182,787.68 #277,304.96 P330,480.03 P400,638.05 5,735.68 P316,330.72 P5,834.26 P66,096.01 P80,127.61 P258,648.34 P314,676.18 #43,344.00 P3,666.00 P1,781.40 P7,844.00 P18,000.00 P18,000.00 P18,000.00 #87,264.00 P172,800.00 P172,800.00 5.936.36 P63,266.14 #1,800.00 #28,069.56 #277,304.96 P326,719.35 #6,040.24 P65,343.87 #247,128.22 P255,335.23 2026 #614,594.74 P614,594.74 P43,344.00 $3,666.00 P1,781.40 #7,844.00 P18,000.00 #172,800.00 P1,800.00 P28,069.56 P277,304.96 P337,289.77 P6,145.95 P67,457.95 P263,685.87 AVERAGE #593,849.73 #593,849.73 #39,751.49 #5,813.80 #1,781.40 #7,844.00 #379.00 #45,000.00 #18,000.00 #138,585.60 $5,000.00 #1,800.00 #27,906.05 #251,558.14 #342,291.58 $5,938.50 #68,458.32 #267,894.77 % 100.00% 100.00% 6.69% 0.98% 0.30% 1.32% 0.06% 7.58% 3.03% 23.34% 0.84% 0.30% 4.70% 42.36% 57.64% 1.00% 11.53% 45.11% 29 30 Current Assets A ASSETS 31 Petty Cash 32 Cash 33 Total Current Assets 34 35 Noncurrent Assets 36 Equipment 37 38 Total Noncurrent Assets 39 Total Assets -40 Accumulated Depreciation 41 SHAREHOLDER'S EQUITY 42 Abata, Capital 43 Bartolo, Capital 44 Gabayne, Capital 45 Mutas, Capital 46 Navera, Capital 47 Renoballes, Capital 48 Total Shareholder's Equity B 2022 D 2023 P5,000.00 F5,000.00 P5,000.00 P351,519.74 P576,579.32 P734,090.94 P356,519.74 P581,579.32 P3,315.00 P3,315.00 -P1,781.40 -P2,164.80 P1,533.60 P1,150.20 P358,053.34 P582,729.52 P59,675.56 P59,675.56 P59,675.56 P97,121.59 P97,121.59 P97,121.59 P59,675.56 P97,121.59 P59,675.56 P97,121.59 P59,675.56 P97,121.59 P358,053.34 P582,729.52 E 2024 F 2025 F5.000.00 P899,809.58 P739,090.94 P904,809.58 P3,315.00 -#2,548.20 #766.80 P739,857.74 P3,315.00 -P2,931.60 P383.40 P905, 192.98 G 2026 95.000.00 P1,073,878.85 P1,078,878.85 P3,315.00 -P3,315.00 P0.00 P1,078,878.85 P123,309.62 P150,865.50 P179,813.14 #123,309.62 P150,865.50 P179,813.14 P123,309.62 P150,865.50 179,813.14 P123,309.62 P150,865.50 P179,813.14 P123,309.62 P150,865.50 P179,813.14 #123,309.62 P150,865.50 P179,813.14 P739,857.74 P905,192.98 P1,078,878.85 H 1 AVERAGE #5,000.00 #727,175.69 #732,175.69 #3,315.00 -$2,548.20 #766.80 #732,942.49 #122,157.08 #122,157.08 #122,157.08 #122,157.08 #122,157.08 #122,157.08 #732,942.49 J % 0.68% 99.21% 99.90% 0.45% -0.35% 0.10% 100.00% 16.67% 16.67% 16.67% 16.67% 16.67% 16.67% 100.00% 3 4 Service Rendered 5 Total Revenue 6 Less: Operating Expenses 7 Benefits Expense 8 Licensing and Renewal Expense 9 Depreciation Expense 10 Supplies Expense 11 Advertising Expense 12 Pre-Operating Expense 13 Rent Expense 14 Salaries Expense 15 Renovation 16 Maintenance 17 Utilities Expense 18 Total Operating Expense 19 Net Income Before Tax 20 Less: Percentage Tax 21 Less: Income Tax 22 Net Income After Tax 2023 2022 P573,568.15 P583,425.74 P573,568.15 P583,425.74 P34,362.72 P14,405.00 P1,781.40 P7,844.00 P379.00 P34,362.72 P3,666.00 P1,781.40 P7,844.00 2024 2025 P593,635.69 #604,024.31 P593,635.69 P604,024.31 P43,344.00 #3,666.00 P1,781.40 P7,844.00 #45,000.00 P18,000.00 P87,264.00 95,000.00 P1,800.00 P1,800.00 #1,800.00 P27,252.00 #28,069.56 P28,069.56 #243,088.12 P182,787.68 #277,304.96 P330,480.03 P400,638.05 5,735.68 P316,330.72 P5,834.26 P66,096.01 P80,127.61 P258,648.34 P314,676.18 #43,344.00 P3,666.00 P1,781.40 P7,844.00 P18,000.00 P18,000.00 P18,000.00 #87,264.00 P172,800.00 P172,800.00 5.936.36 P63,266.14 #1,800.00 #28,069.56 #277,304.96 P326,719.35 #6,040.24 P65,343.87 #247,128.22 P255,335.23 2026 #614,594.74 P614,594.74 P43,344.00 $3,666.00 P1,781.40 #7,844.00 P18,000.00 #172,800.00 P1,800.00 P28,069.56 P277,304.96 P337,289.77 P6,145.95 P67,457.95 P263,685.87 AVERAGE #593,849.73 #593,849.73 #39,751.49 #5,813.80 #1,781.40 #7,844.00 #379.00 #45,000.00 #18,000.00 #138,585.60 $5,000.00 #1,800.00 #27,906.05 #251,558.14 #342,291.58 $5,938.50 #68,458.32 #267,894.77 % 100.00% 100.00% 6.69% 0.98% 0.30% 1.32% 0.06% 7.58% 3.03% 23.34% 0.84% 0.30% 4.70% 42.36% 57.64% 1.00% 11.53% 45.11%

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

Analytical Finance Volume I

Authors: Jan R. M. Röman

1st Edition

3319340263, 978-3319340265

More Books

Students also viewed these Finance questions

Question

f. Did they change their names? For what reasons?

Answered: 1 week ago