Question
The balance sheet and income statement of Cookie & Coffee Creations Inc. for its first year of operations, the year ended October 31, 2021, follows.
The balance sheet and income statement of Cookie & Coffee Creations Inc. for its first year of operations, the year ended October 31, 2021, follows.
COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31, 2021 | ||||||||||
Assets | ||||||||||
Current assets | ||||||||||
Cash | $86,219 | |||||||||
Accounts receivable | 3,250 | |||||||||
Inventory | 17,897 | |||||||||
Prepaid expenses | 6,300 | $113,666 | ||||||||
Property, plant, and equipment | ||||||||||
Furniture and fixtures | $12,500 | |||||||||
Accumulated depreciationfurniture and fixtures | (1,250 | ) | 11,250 | |||||||
Computer equipment | 4,200 | |||||||||
Accumulated depreciationcomputer equipment | (600 | ) | 3,600 | |||||||
Kitchen equipment | 29,000 | |||||||||
Accumulated depreciationkitchen equipment | (2,050 | ) | 26,950 | 41,800 | ||||||
Total assets | $155,466 | |||||||||
Liabilities and Stockholders' Equity | ||||||||||
Current liabilities | ||||||||||
Accounts payable | $5,848 | |||||||||
Income tax payable | 19,690 | |||||||||
Dividends payable | 700 | |||||||||
Salaries and wages payable | 2,250 | |||||||||
Interest payable | 188 | |||||||||
Note payablecurrent portion | 4000 | $32,676 | ||||||||
Long-term liabilities | ||||||||||
Note payablelong-term portion | 6,000 | |||||||||
Total liabilities | 38,676 | |||||||||
Stockholders' equity | ||||||||||
Paid-in capital | ||||||||||
Preferred stock, 2,800 shares issued and outstanding | $14,000 | |||||||||
Common stock, 25,930 shares issued, 25,180 outstanding | 25,930 | 39,930 | ||||||||
Retained earnings | 77,360 | |||||||||
Total paid-in capital and retained earnings | 117,290 | |||||||||
Less: Treasury stock (750 common shares) | 500 | |||||||||
Total stockholders equity | 116,790 | |||||||||
Total liabilities and stockholders' equity | $155,466 |
COOKIE & COFFEE CREATIONS INC. Income Statement Year Ended October 31, 2021 | ||||
Sales revenue | $462,500 | |||
Cost of goods sold | 231,250 | |||
Gross profit | 231,250 | |||
Operating expenses | ||||
Salaries and wages expense | $92,500 | |||
Depreciation expense | 3,900 | |||
Other operating expenses | 35,987 | 132,387 | ||
Income from operations | 98,863 | |||
Other expenses | ||||
Interest expense | 413 | |||
Income before income tax | 98,450 | |||
Income tax expense | 19,690 | |||
Net income | $78,760 |
Additional information: Natalie and Curtis are thinking about borrowing an additional $20,000 to buy more kitchen equipment. The loan would be repaid over a 4-year period. The terms of the loan provide for equal semiannual installment payments of $2,500 on May 1 and November 1 of each year, plus interest of 5% on the outstanding balance.
-Calculate the following ratios (use ending balances in place of averages, where necessary): (Round current ratio to 2 decimal places, e.g. 1.68:1. Round times interest earned to 0 decimal places, e.g. 125. Round percentages to 1 decimal place, e.g. 12.1% and round other answers to 1 decimal place, e.g. 12.1.)
1. Debt to assets-------%
2. Return on common stockholders equity-------%
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