Question
Using the information below (and on back) for E. Nigma corp., prepare a Statement of Changes in Financial Position for 2015. E.Nigma Corp. Income statement
Using the information below (and on back) for E. Nigma corp., prepare a Statement of Changes in Financial Position for 2015. E.Nigma Corp. Income statement (for years ended December 31) 2014 2015
E.Nigma Corp. Income statement (for years ended December 31)
2014 2015
Sales $125,000 $160,000
Cost of goods sold 75,000 96,000
Gross Profit 50,000 64,000
Operating Expense:
Fixed Cash operating expense 21,000 21,000
Variable operating expense 12,500 16,000
Depreciation 4,500 10,000
Total operating expense 38,000 47,000
Earnings before interest & tax 12,000 17,000
Interest 3,000 6,100
Earnings before taxes 9,000 10,900
Taxes 4,500 5,450
Net Income $4,500 $5,450
E.Nigma Corp. Income statement (for years ended December 31)
2014 2015
Sales $125,000 $160,000
Cost of goods sold 75,000 96,000
Gross Profit 50,000 64,000
Operating Expense:
Fixed Cash operating expense 21,000 21,000
Variable operating expense 12,500 16,000
Depreciation 4,500 10,000
Total operating expense 38,000 47,000
Earnings before interest & tax 12,000 17,000
Interest 3,000 6,100
Earnings before taxes 9,000 10,900
Taxes 4,500 5,450
Net Income $4,500 $5,450
E.Nigma Corp. Balance Sheet
Current Assets | 2014 | 2015 | |||||
Cash | 9,000 | 500 | |||||
Accounts receivable | 12,500 | 16,000 | |||||
| Inventory | 29,000 | 45,500 | ||||
Total Current Assets | 50,500 | 62,000 | |||||
Plant Property & Equip. | |||||||
Land Buildings and equipment Less: Accumulated Dep. Total Net Fixed Assets | 20,000 70,000 28,000 62,000 | 26,000 100,000 38,000 88,000 | |||||
Total Assets | $112,500 | $150,000 | |||||
Liabilities & Equity | |||||||
Current Liabilities | |||||||
Accounts payable | $ 10,500 | $ 22,000 | |||||
Bank Notes | 17,000 | 47,000 | |||||
Total current Liabilities | 27,500 | 69,000 | |||||
Long-term debt | 28,750 | 22,950 | |||||
Common | Shares | 31,500 | 31,500 | ||||
Retained Earnings | 24,750 | 26,550 | |||||
Total Liabilities & Shareholders equity | $112,500 | $150,000 | |||||
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