(c) XYZ Ltd. had the following financial statements for the year ended 2018. XYZ Ltd. Statement of Financial Position As at 31" Dec. 2018 Sh. 'm Assets Cesh and marketable securities In vatories- 2400 - ele Recarabbles 2400 5000 5000 10,000 200 Tot:1 Current Assets Net Fixed Assets Tetel Assets Page 1 of 4

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
100%
required using percentage of sales method, prepare 2019 proforma financial statement and determine external financing needed?
-(e) XYZ Ltd. had the following financial statements for the year ended 2018.
XYZ Ltd.
Statement of Financial Position
As at 31" Dec. 2018
Sh. 'm'
Assets
Cesh and marketable securities
In atories -
2400 --- 0le Recasraboles
2400
5000
5000
10,000
200
Tot:1 Current Assets
Net Fixed Assets
Tet l Assets
Page 1 of 4
Transcribed Image Text:-(e) XYZ Ltd. had the following financial statements for the year ended 2018. XYZ Ltd. Statement of Financial Position As at 31" Dec. 2018 Sh. 'm' Assets Cesh and marketable securities In atories - 2400 --- 0le Recasraboles 2400 5000 5000 10,000 200 Tot:1 Current Assets Net Fixed Assets Tet l Assets Page 1 of 4
Sh.'m'
Liabilities and Equity
Account payable
Notee pavable
1,000
100
Total current liabilities
Long term liabilities
Common Stock
Retained Earnings
Total Liabilities & Equity
2.000
1,000
5,000
2,000
10.000
XYZ Ltd.
Income Statement for the year ended 31" Dcc. 2018
Sh.'m'
Sales
Less: Cost of sales (60%)
Selling & Adm. Expenses
EBIT
20,000
(12,000)
(7,000)
1,000
Less: Interest
100
EBT
900
Less tax (40%)
360
EAT
540
216
324
Less Common Dividend
Retained Earnings
The following additional information is also provided:
i)
ii)
The company operated at full capacity in 2018.
Each type of asset grows proportionally with sales.
Payables grow proportionally with sales.
2018 profit margin and dividend payout ratio will be maintained in 2019.
iii)
iv)
Sales are cxpected to increase by Sh. 5,000 million in 2019.
Transcribed Image Text:Sh.'m' Liabilities and Equity Account payable Notee pavable 1,000 100 Total current liabilities Long term liabilities Common Stock Retained Earnings Total Liabilities & Equity 2.000 1,000 5,000 2,000 10.000 XYZ Ltd. Income Statement for the year ended 31" Dcc. 2018 Sh.'m' Sales Less: Cost of sales (60%) Selling & Adm. Expenses EBIT 20,000 (12,000) (7,000) 1,000 Less: Interest 100 EBT 900 Less tax (40%) 360 EAT 540 216 324 Less Common Dividend Retained Earnings The following additional information is also provided: i) ii) The company operated at full capacity in 2018. Each type of asset grows proportionally with sales. Payables grow proportionally with sales. 2018 profit margin and dividend payout ratio will be maintained in 2019. iii) iv) Sales are cxpected to increase by Sh. 5,000 million in 2019.
Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Forecasting Financial Statement
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education