70.2K

Verified Solution

Link Copied!

BALANCE SHEETS INCOME STATEMENT ASSETS Cash Account Receivables Note Receivables Merchandise Inventory Prepaid Insurance Expense TOTAL CURRENT ASSETS Land Land improvements Building Furniture and Future Accumulated Depreciation Rights Accumulated Amortization TOTAL NON CURRENT ASSETS 2018 135.000 125.000 220.000 500.000 45.000 1.025.000 1.400.000 280.000 880.000 440.000 120.000 1.200.000 240.000 3.840.000 2019 184.000 150.000 350.000 620.000 35.000 1.350.000 1.500.000 300.000 1.000.000 500.000 150.000 1.250.000 440.000 3.970.000 2020 160.000 185.000 320.000 800.000 82.000 1.347.000 1.400.000 50 000 1.250.000 580.000 210.000 1.500.000 780.000 4.243.000 Sales Sales Retun&Allowances Sales Discount Net Sales COGS Gross P/L Other Income ones) Operating Expenses Operating P/L EBIT Interest Expense Tax Expense Net P/L 2018 29.000.000 280.000 820.000 27.900.000 19.000.000 8.900.000 0 5.500.000 3.400.000 500.000 1. 120.000 1.680.000 2019 34.500.000 320.000 880.000 33.300.000 23.000.000 10.300.000 150.000 5.800.000 4.650.000 650.000 1.800.000 2.400.000 2020 38.500.000 300.000 900.000 37.300.000 25.200.000 12.100.000 200.000 7.100.000 5.200.000 700.000 1.800.000 2.700.000 TOTAL ASSETS 4.866.000 5.320.000 5.590.000 LIABILITIES LEQUITY Account Payables Note Payables Unearned Rent Revenue TOTAL CURRENT LIABILITIES Bank Credits Note Payables TOTAL NON CURRENT LIABILITIE Common Stack Additional Paid in Capital Retained Earnings Treasury Stock TOTAL EQUITY 300.000 410.000 190.000 900.000 1.000.000 280.000 1.280.000 1.200.000 1.800.000 240.000 334.000 2.685.000 280.000 430.000 110.000 820.000 1.100.000 350.000 1.450.000 1.500.000 1.650.000 280.000 380.000 3.050.000 250.000 530.000 140.000 920.000 1.250.000 250.000 1.500.000 1.620.000 1.650.000 440.000 3.170.000 TOTAL LIABILITIES SEQUITY 4.866.000 5.320.000 5.590.000 ADDITIONAL INFORMATION: Outstanding Shares Depreciation Expenses Amortization Expense Market Price per Share 2018 1.100.000 90.000 240.000 2019 1.200.000 127.000 270.000 23 2020 1 300.000 133.000 290.000 25 18 Reuired: You are required to assess aloverall financial standing of the company b) whether this company is eligible for credit c) whether this company is a good investment alternative You are expected to employ the following financial statement analysis techniques below at minimum. You can incorporate more analysis techniques to form your opinion. 1) Perform Ratio Analysis for the Company Above with selected ratios of your choice among the ones listed below. You can also use other ratios of your choice. 2) Perform Common Size Analyis for the Years 2019 and 2020 3) Prepare Cash Flow Statement for the Year 2020. Otomatik Kaydet Sample Final Exam 17. Korumal Gorunum Dosya Giris Elle Sayfa Dzeni Formller Veri Gozden Geir Grnm Varden KORUMALI GRNM Dikkatli olunt internet kaynak dosyalar vins ierebilir. Dzenlemeniz gerekmiyorsa, Korum D6 fo 1 M Monday 10 SOLGARIENAS LP 4 FOURRENT ABS 3. ya TORTY TOPALATES Sample Final Exam Lenovo 4 5 7 BALANCE SHEETS INCOME STATEMENT 8 9 ASSETS 10 cash 11 Account Receivables 12 Note Receivables 13 Merchandise Inventory 14 Prepaid Insurance Expense 15 TOTAL CURRENT ASSETS 16 Land 17 and improvements 18 Building 19 Furniture and Future 20 Accumulated Depreciation 21 Rights 22 Accumulated Amortization 23 TOTAL NON CURRENT ASSETS 2018 135.000 125.000 220.000 500.000 46.000 1.026.000 1.400.000 280.000 380.000 440.000 120.000 1.200.000 240.000 3.340.000 2019 184.000 150.000 360.000 620.000 36.000 1.350.000 1.500.000 300.000 1.000.000 500.000 150.000 1.250.000 440.000 1.970.000 2020 160.000 185.000 320.000 GO0.000 82.000 1.347.000 1.400.000 503.000 1.250.000 580.000 210.000 1.500.000 780.000 4.243.000 Sales Sales Retun Allowances Sales Discount Net Sales COGS Gross PA Other Income losses) Operating Expenses Operating PAL EBIT Interest Expense Tax Expense Net PAL 2018 29.000.000 280.000 820.000 27.500.000 19.000.000 8.900.000 0 5.500.000 3.400.000 600.000 1. 120.000 1680.000 2019 34.500.000 320.000 30.000 33.300.000 23.000.000 10.300.000 150.000 5.800.000 4.650.000 650.000 1.600.000 2.400.000 4866.000 5.320.000 S.590.000 25 TOTAL ASSETS 26 27 LABUTIESSEQUITY 28 Account Payables 29 Note Payables 30 Uncanned Rent Revenue 31 TOTAL CURRENT UABILITIES 32 Bank Credits 33 Note Payables 34 TOTAL NON CURRENT UANUTIE 25 Common Stod 36 Additional Paid in Capital 27 Retained Earnings 38 Treasury Stod 39 TOTAL EQUITY 300.000 410.000 190.000 300.000 1.000.000 280.000 1.280.000 1.200.000 1.600.000 240.000 354.000 2.686.000 280.000 430.000 110.000 220.000 1.100 DOO 350.000 1.450.000 1.500.000 1.650.000 280.000 380.000 3.050.000 250.000 530.000 140.000 320.000 1.250.000 250.000 1.500.000 1.620.000 1.650.000 340.000 440.000 3.170.000 to 41 TOTAL LABUTIESSEQUITY 4.866.000 5.320.000 S.590.000 4 ADDITIONAL INFORMATION: 44 Outstand Shares 45 Depreciation Expenses 46 Amortation Expense 47 Market Price per Share 2018 1.100.000 90.000 240.000 18 2019 1.200.000 127 000 270.000 23 2020 1 300.000 123.000 290.000 26 50 Roured 51 You are required to assess aloverall Finandal standing of the company b whether this company is eligible for credit whether this company is a good investment alternative 52 You are expected to employ the following financial statement analysis techniques below at minimum. You can incorporate more analysis techniques to form your opinion 53 541) Perform Ratio Analysis for the Company Above (with selected ratios of your choice among the ones listed below. You can also use other ratio of your choice SG 21 Perform Common Stue Analys for the Years 2019 and 2020 58 ] Prepare Cash Flow Statement for the Year 2020 BALANCE SHEETS INCOME STATEMENT ASSETS Cash Account Receivables Note Receivables Merchandise Inventory Prepaid Insurance Expense TOTAL CURRENT ASSETS Land Land improvements Building Furniture and Future Accumulated Depreciation Rights Accumulated Amortization TOTAL NON CURRENT ASSETS 2018 135.000 125.000 220.000 500.000 45.000 1.025.000 1.400.000 280.000 880.000 440.000 120.000 1.200.000 240.000 3.840.000 2019 184.000 150.000 350.000 620.000 35.000 1.350.000 1.500.000 300.000 1.000.000 500.000 150.000 1.250.000 440.000 3.970.000 2020 160.000 185.000 320.000 800.000 82.000 1.347.000 1.400.000 50 000 1.250.000 580.000 210.000 1.500.000 780.000 4.243.000 Sales Sales Retun&Allowances Sales Discount Net Sales COGS Gross P/L Other Income ones) Operating Expenses Operating P/L EBIT Interest Expense Tax Expense Net P/L 2018 29.000.000 280.000 820.000 27.900.000 19.000.000 8.900.000 0 5.500.000 3.400.000 500.000 1. 120.000 1.680.000 2019 34.500.000 320.000 880.000 33.300.000 23.000.000 10.300.000 150.000 5.800.000 4.650.000 650.000 1.800.000 2.400.000 2020 38.500.000 300.000 900.000 37.300.000 25.200.000 12.100.000 200.000 7.100.000 5.200.000 700.000 1.800.000 2.700.000 TOTAL ASSETS 4.866.000 5.320.000 5.590.000 LIABILITIES LEQUITY Account Payables Note Payables Unearned Rent Revenue TOTAL CURRENT LIABILITIES Bank Credits Note Payables TOTAL NON CURRENT LIABILITIE Common Stack Additional Paid in Capital Retained Earnings Treasury Stock TOTAL EQUITY 300.000 410.000 190.000 900.000 1.000.000 280.000 1.280.000 1.200.000 1.800.000 240.000 334.000 2.685.000 280.000 430.000 110.000 820.000 1.100.000 350.000 1.450.000 1.500.000 1.650.000 280.000 380.000 3.050.000 250.000 530.000 140.000 920.000 1.250.000 250.000 1.500.000 1.620.000 1.650.000 440.000 3.170.000 TOTAL LIABILITIES SEQUITY 4.866.000 5.320.000 5.590.000 ADDITIONAL INFORMATION: Outstanding Shares Depreciation Expenses Amortization Expense Market Price per Share 2018 1.100.000 90.000 240.000 2019 1.200.000 127.000 270.000 23 2020 1 300.000 133.000 290.000 25 18 Reuired: You are required to assess aloverall financial standing of the company b) whether this company is eligible for credit c) whether this company is a good investment alternative You are expected to employ the following financial statement analysis techniques below at minimum. You can incorporate more analysis techniques to form your opinion. 1) Perform Ratio Analysis for the Company Above with selected ratios of your choice among the ones listed below. You can also use other ratios of your choice. 2) Perform Common Size Analyis for the Years 2019 and 2020 3) Prepare Cash Flow Statement for the Year 2020. Otomatik Kaydet Sample Final Exam 17. Korumal Gorunum Dosya Giris Elle Sayfa Dzeni Formller Veri Gozden Geir Grnm Varden KORUMALI GRNM Dikkatli olunt internet kaynak dosyalar vins ierebilir. Dzenlemeniz gerekmiyorsa, Korum D6 fo 1 M Monday 10 SOLGARIENAS LP 4 FOURRENT ABS 3. ya TORTY TOPALATES Sample Final Exam Lenovo 4 5 7 BALANCE SHEETS INCOME STATEMENT 8 9 ASSETS 10 cash 11 Account Receivables 12 Note Receivables 13 Merchandise Inventory 14 Prepaid Insurance Expense 15 TOTAL CURRENT ASSETS 16 Land 17 and improvements 18 Building 19 Furniture and Future 20 Accumulated Depreciation 21 Rights 22 Accumulated Amortization 23 TOTAL NON CURRENT ASSETS 2018 135.000 125.000 220.000 500.000 46.000 1.026.000 1.400.000 280.000 380.000 440.000 120.000 1.200.000 240.000 3.340.000 2019 184.000 150.000 360.000 620.000 36.000 1.350.000 1.500.000 300.000 1.000.000 500.000 150.000 1.250.000 440.000 1.970.000 2020 160.000 185.000 320.000 GO0.000 82.000 1.347.000 1.400.000 503.000 1.250.000 580.000 210.000 1.500.000 780.000 4.243.000 Sales Sales Retun Allowances Sales Discount Net Sales COGS Gross PA Other Income losses) Operating Expenses Operating PAL EBIT Interest Expense Tax Expense Net PAL 2018 29.000.000 280.000 820.000 27.500.000 19.000.000 8.900.000 0 5.500.000 3.400.000 600.000 1. 120.000 1680.000 2019 34.500.000 320.000 30.000 33.300.000 23.000.000 10.300.000 150.000 5.800.000 4.650.000 650.000 1.600.000 2.400.000 4866.000 5.320.000 S.590.000 25 TOTAL ASSETS 26 27 LABUTIESSEQUITY 28 Account Payables 29 Note Payables 30 Uncanned Rent Revenue 31 TOTAL CURRENT UABILITIES 32 Bank Credits 33 Note Payables 34 TOTAL NON CURRENT UANUTIE 25 Common Stod 36 Additional Paid in Capital 27 Retained Earnings 38 Treasury Stod 39 TOTAL EQUITY 300.000 410.000 190.000 300.000 1.000.000 280.000 1.280.000 1.200.000 1.600.000 240.000 354.000 2.686.000 280.000 430.000 110.000 220.000 1.100 DOO 350.000 1.450.000 1.500.000 1.650.000 280.000 380.000 3.050.000 250.000 530.000 140.000 320.000 1.250.000 250.000 1.500.000 1.620.000 1.650.000 340.000 440.000 3.170.000 to 41 TOTAL LABUTIESSEQUITY 4.866.000 5.320.000 S.590.000 4 ADDITIONAL INFORMATION: 44 Outstand Shares 45 Depreciation Expenses 46 Amortation Expense 47 Market Price per Share 2018 1.100.000 90.000 240.000 18 2019 1.200.000 127 000 270.000 23 2020 1 300.000 123.000 290.000 26 50 Roured 51 You are required to assess aloverall Finandal standing of the company b whether this company is eligible for credit whether this company is a good investment alternative 52 You are expected to employ the following financial statement analysis techniques below at minimum. You can incorporate more analysis techniques to form your opinion 53 541) Perform Ratio Analysis for the Company Above (with selected ratios of your choice among the ones listed below. You can also use other ratio of your choice SG 21 Perform Common Stue Analys for the Years 2019 and 2020 58 ] Prepare Cash Flow Statement for the Year 2020

Answer & Explanation Solved by verified expert

See Answer