Maple Group Ltd Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Increase/(Decrease) Assets Cash and cash equivalent ? 15,300 ? Accounts Receivable ? ? 2,250 Inventories 102,000 109,700 ? Fixed Assets, net 142,300 94,300 ? Total Assets 299,050 262,500 36,550 Liabilities Accounts payable 25,600 26,600 ? Accrued liabilities 24,000 22,800 ? Long-term notes payable 54,350 ? ? Stockholders' Equity: Common Stock 140,300 ? 8,900 Retained earnings 54,800 19,700 35,100 Total liabilities and stockholders' equity 299,050 262,500 36,550 - - - Maple Group Ltd Income Statement Year Ended December 31,2020 Revenues and gains: Sales revenue 439,000 Interest revenue 11,800 Total revenues and gains 450,800 Expenses Cost of goods sold 205,500 Depreciation expense 15,500 Other operating expense 126,000 Interest expense 24,300 Total expenses 371,300 Income before income taxes 79,500 Income tax expense 16,300 Net Income 63,200 Notes Acquisition of fixed asset during 2020 63,500 Sale proceed from sale of plant asset - Receipt for issuance of notes payable - Payment for note payable 7,650 Dividend paid 28,100 Book value of equipment sold - Requirements How can the owners use the cash flow information or what can the statement of cash flows helps the owners to do? Reconstruct the company’s comparative balance sheet for 2019/2020 using the information in line with your first name initial and compute and show the missing figures to include the appropriate sign as a positive or negative figure. Prepare a complete statement of cash flows for 2020 using the indirect method using the information in line with your first name initial.
Maple Group Ltd |
|||
Comparative |
|||
December 31, 2020 and 2019 |
|||
|
2020 |
2019 |
Increase/(Decrease) |
Assets |
|
|
|
Cash and cash equivalent |
? |
15,300 |
? |
|
? |
? |
2,250 |
Inventories |
102,000 |
109,700 |
? |
Fixed Assets, net |
142,300 |
94,300 |
? |
Total Assets |
299,050 |
262,500 |
36,550 |
Liabilities |
|
|
|
Accounts payable |
25,600 |
26,600 |
? |
Accrued liabilities |
24,000 |
22,800 |
? |
Long-term notes payable |
54,350 |
? |
? |
|
|
|
|
Common Stock |
140,300 |
? |
8,900 |
|
54,800 |
19,700 |
35,100 |
Total liabilities and stockholders' equity |
299,050 |
262,500 |
36,550 |
- |
- |
- |
|
|
|||
Maple Group Ltd |
|||
Income Statement |
|||
Year Ended December 31,2020 |
|||
Revenues and gains: |
|
|
|
Sales revenue |
439,000 |
|
|
Interest revenue |
11,800 |
|
|
Total revenues and gains |
|
450,800 |
|
Expenses |
|
|
|
Cost of goods sold |
205,500 |
|
|
|
15,500 |
|
|
Other operating expense |
126,000 |
|
|
Interest expense |
24,300 |
|
|
Total expenses |
|
371,300 |
|
Income before income taxes |
|
79,500 |
|
Income tax expense |
|
16,300 |
|
Net Income |
|
63,200 |
|
Notes |
|
|
|
Acquisition of fixed asset during 2020 |
|
63,500 |
|
Sale proceed from sale of plant asset |
|
- |
|
Receipt for issuance of notes payable |
|
- |
|
Payment for note payable |
|
7,650 |
|
Dividend paid |
|
28,100 |
|
Book value of equipment sold |
|
- |
Requirements
- How can the owners use the cash flow information or what can the statement of
cash flows helps the owners to do?
- Reconstruct the company’s comparative balance sheet for 2019/2020 using the information in line with your first name initial and compute and show the missing figures to include the appropriate sign as a positive or negative figure.
- Prepare a complete statement of cash flows for 2020 using the indirect method using the information in line with your first name initial.
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 4 images