Tables for tests: 14-19									Notes (tests 11-22)
XYZ Company, Inc				XYZ Company, Inc
Historical Financials				Historical Financials				11.
Balance sheet				Income statement
	2019	2020			2019	2020
Fixed assets	1 200	1 300		Revenue	3 000	3 500
less Accume Depr	(800)	(850)		COGS	(2 400)	(2 850)
IA	300	350		D&A	(100)	(100)
less Accume Depr	(200)	(250)		SGA	(400)	(400)
Investments	10	-		Interest expenses	(30)	(50)
Other non current assets	50	50		Income tax	(14)	(20)
Total non-current assets	560	600		Net income	56	80
								12.
Inventory	250	300
AR	170	200
Cash	40	50
Other current assets	190	200
Total current assets	650	750
Total assets	1 210	1 350
								13.
Equity	330	410
Long-term debt	400	400
Other long-term liabilities	100	100
Total long-term liabilities	500	500
Short-term debt	80	100
AP	200	250						14.		60
Other current liabilities	100	90
Total current liabilities	380	440
Total equity and liabilities	1 210	1 350
								15.
								16.
								17.
								18.		16,67%
								19.
								20.
								21.	6,1