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 depreciation-furniture and fixtures | ( 1,250) | 11,250 | |
Computer equipment | 4,200 | ||
Accumulated depreciation-computer equipment | (600) | 3,600 | |
Kitchen equipment | 29,000 | ||
Accumulated depreciation-kitchen equipment | (2,050) | 26,950 | 41,800 |
Total assets | $155,466 | ||
Liabilities and Stockholder's 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 Payable-current portion | 4000 | $32,676 | |
Long-term liabilities | |||
Note payable-long-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 stockholder's ' 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.
Instructions
Calculate the following ratios (use ending balances in place of average, 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 other answers to 1 decimal place, e.g. 2.2 or 2.2%.)
1. Current Ratio
2. Accounts receivable turnover
3. Inventory turnover
4. Debt to assets
5. Times interest earned
6. Gross profit rate
7. Profit margin
8. Asset turnover
9. Return on assets
10. Return on common stockholder's equity
(I NEED HELP, PLS HELPP!)
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