Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below. GREAT ADVENTURES, INC. Income Statement For the Year Ended December

The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.

GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020
Revenues:
Service revenue (clinic, racing, TEAM) $ 559,000
Sales revenue (MU watches) 134,000
Total revenues $ 693,000
Expenses:
Cost of goods sold (watches) 78,000
Operating expenses 305,076
Depreciation expense 58,000
Interest expense 30,524
Income tax expense 61,800
Total expenses 533,400
Net income $ 159,600

GREAT ADVENTURES, INC. Balance Sheets December 31, 2020 and 2019
2020 2019 Increase (I) or Decrease (D)
Assets
Current assets:
Cash $ 302,260 $ 146,000 $ 156,260 (I)
Accounts receivable 57,000 43,000 14,000 (I)
Inventory 18,200 14,800 3,400 (I)
Other current assets 14,200 11,800 2,400 (I)
Long-term assets:
Land 400,000 0 400,000 (I)
Buildings 1,200,000 0 1,200,000 (I)
Equipment 73,000 73,000
Accumulated depreciation (85,250) (27,250) 58,000 (I)
Total assets $ 1,979,410 $ 261,350
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 13,200 $ 9,800 $ 3,400 (I)
Interest payable 830 830
Income tax payable 61,800 42,000 19,800 (I)
Long-term liabilities:
Notes payable 576,260 34,000 542,260 (I)
Stockholders' Equity:
Common stock 130,000 30,000 100,000 (I)
Paid-in capital 1,105,500 0 1,105,500 (I)
Retained earnings 179,820 144,720 35,100 (I)
Treasury stock (88,000) 0 (88,000) (I)
Total liabilities and stockholders equity $ 1,979,410 $ 261,350

Additional Information for 2020:

1. Borrowed $580,000 in January 2020. Made 12 monthly payments during the year, reducing the balance of the loan by $37,740.

2. Issued common stock for $1,200,000.

3. Purchased 11,000 shares of treasury stock for $16 per share.

4. Reissued 5,500 shares of treasury stock at $17 per share.

5. Declared and paid a cash dividend of $124,500.

Required:

Prepare the statement of cash flows for the year ended December 31, 2020, using the indirect method.

[The following information applies to the questions displayed below.]

2) Income statement and balance sheet data for Great Adventures, Inc., are provided below.

GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020
Revenues:
Service revenue (clinic, racing, TEAM) $539,000
Sales revenue (MU watches) 114,000
Total revenues $653,000
Expenses:
Cost of goods sold (MU watches) 68,000
Operating expenses 304,076
Depreciation expense 48,000
Interest expense 29,524
Income tax expense 55,800
Total expenses 505,400
Net income $147,600

GREAT ADVENTURES, INC. Balance Sheets December 31, 2020 and 2019
2020 2019 Increase (I) or Decrease (D)
Assets
Current assets:
Cash $ 301,380 $ 136,000 165,380 (I)
Accounts receivable 42,000 33,000 9,000 (I)
Inventory 16,700 13,800 2,900 (I)
Other current assets 12,700 10,800 1,900 (I)
Long-term assets:
Land 500,000 0 500,000 (I)
Buildings 1,000,000 0 1,000,000 (I)
Equipment 63,000 63,000
Less: Accumulated depreciation (72,750) (24,750) 48,000 (I)
Total assets $ 1,863,030 $ 231,850
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $11,700 $8,800 2,900 (I)
Interest payable 730 730
Income tax payable 55,800 37,000 18,800 (I)
Long-term liabilities:
Notes payable 471,380 29,000 442,380 (I)
Stockholders' equity:
Common stock 120,000 20,000 100,000 (I)
Paid-in capital 1,105,500 0 1,105,500 (I)
Retained earnings 169,420 136,320 33,100 (I)
Treasury stock (71,500) 0 (71,500) (I)
Total liabilities and stockholders' equity $ 1,863,030 $ 231,850

As you can tell from the financial statements, 2020 was an especially busy year. Tony and Suzie were able to use the $1.2 million received from the issuance of 100,000 shares of stock to hire a construction company for $1 million to build the cabins, dining facilities, ropes course, and the outdoor swimming pool. They even put in a baby pool to celebrate the birth of their firstborn son, little Venture Matheson. Assume all sales and services are on credit.

Calculate the following risk ratios for 2020

recievables turnover ratio, average collection period, inventory turnover ratio, average days in inventory, current ratio, acid-test ratio, debt to equilty ratio, times interest earned ratio.

Calculate the following profitability ratios for 2020.

gross profit ratio (on the MU watches), return on assets, profit margin, asset turnover, return on equity.

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

The Major Accounting Firms Understanding The Role Of Global Auditing Giants

Authors: Seth Nashe

1st Edition

B0CGKZ5Y2Q, 979-8859081318

More Books

Students also viewed these Accounting questions

Question

What is quantizing error?

Answered: 1 week ago