Please help me prepare a statement of cash flow for the year ended December 31, 2019

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

Please help me prepare a statement of cash flow for the year ended December 31, 2019 

A
1
TEST COMPANY
2
Statement of Financial Position
December 31, 2019 and 2018
2019
2018
ASSETS
7
Current Assets
P2,043,650.00 P 2.204,306.00
440 00
443, 141.00
376,382.00
3,104,269.00
Cash
Receivables
10 Inventories
11
Prepayments and other current assets
12
321,859.00
103,858.00
2,469,367.00
Total Current Assets
13
14
Non current Assets
15 Property and equipment - net
16 Intangible assets - net
17 Other current assets
18. Deferred tax assets
19
2,962,505.00
1,091,821.00
577,649.00
1,228,086.00
5,860,061.00
4.097,069.00
1,227 416.00
504, 104.00
823,912.00
7.453,301.00
Total Non Current Assets
20
21 Total Assets
P8,329,428.00 P 10,557,570.00
22
LIABILITIES AND OWNER'S EQUITY
24 LIABILITIES
25 Current Liabilitios
26 Trade and other payables
27 Advances from related parties
Total Current Liabilities
P 637,431.00 P 486.606.00
8,671,337.00
9,308,768.00
10,110,964 00
28
10,597,570.00
29
30 OWNER'S EQUITY
31 Share Capital
32 Deficit
Total equity
P1,875,000.00 P 1,875,000.00
(2,854,340.00)
(979,340.00)
(1,916,000 00)
(40.000.00)
33
34
35
Total Liabilities and Owner's Equity
P8,329,428.00 P 10.557.570.00
Transcribed Image Text:A 1 TEST COMPANY 2 Statement of Financial Position December 31, 2019 and 2018 2019 2018 ASSETS 7 Current Assets P2,043,650.00 P 2.204,306.00 440 00 443, 141.00 376,382.00 3,104,269.00 Cash Receivables 10 Inventories 11 Prepayments and other current assets 12 321,859.00 103,858.00 2,469,367.00 Total Current Assets 13 14 Non current Assets 15 Property and equipment - net 16 Intangible assets - net 17 Other current assets 18. Deferred tax assets 19 2,962,505.00 1,091,821.00 577,649.00 1,228,086.00 5,860,061.00 4.097,069.00 1,227 416.00 504, 104.00 823,912.00 7.453,301.00 Total Non Current Assets 20 21 Total Assets P8,329,428.00 P 10,557,570.00 22 LIABILITIES AND OWNER'S EQUITY 24 LIABILITIES 25 Current Liabilitios 26 Trade and other payables 27 Advances from related parties Total Current Liabilities P 637,431.00 P 486.606.00 8,671,337.00 9,308,768.00 10,110,964 00 28 10,597,570.00 29 30 OWNER'S EQUITY 31 Share Capital 32 Deficit Total equity P1,875,000.00 P 1,875,000.00 (2,854,340.00) (979,340.00) (1,916,000 00) (40.000.00) 33 34 35 Total Liabilities and Owner's Equity P8,329,428.00 P 10.557.570.00
B
1 TEST COMPANY
2 Statement of Income
3 For the year ended December 2019 and 2018
4
5
2019
2018
6 NET SALES
7 Sale of goods
8 Sales return, discounts and allowances
Total
10 COST OF SALES
11 Cost of good sold
P8,133,255.00 P9,009,538.00
(110,525.00)
8,022,730.00
(89,952.00)
8,919,586.00
9
2,335,448.00
506,949.00
6,281,107.00
9,123,504.00 10,888,298.00
(1,100,774.00) (1,968,712.00)
19,655.00
2,717,371.00
12 Direct labor
718,559.00
13 Overhead
14
Total
7,452,368.00
15 Gross Income (loss)
16 Marketing Expenses
17 Administrative Expenses
18 Other Income
Net income (loss) before income tax
107,086.00
226,898.00
3,813.00
(1,343,514.00) (2,738,912.00)
(404,174.00)
|P 939,340.00 P1,915,000.00
670,574.00
7,460.00
19
20 Benefit from income tax - Deferred
(823,912.00)
21 Net Income (loss)
22
Transcribed Image Text:B 1 TEST COMPANY 2 Statement of Income 3 For the year ended December 2019 and 2018 4 5 2019 2018 6 NET SALES 7 Sale of goods 8 Sales return, discounts and allowances Total 10 COST OF SALES 11 Cost of good sold P8,133,255.00 P9,009,538.00 (110,525.00) 8,022,730.00 (89,952.00) 8,919,586.00 9 2,335,448.00 506,949.00 6,281,107.00 9,123,504.00 10,888,298.00 (1,100,774.00) (1,968,712.00) 19,655.00 2,717,371.00 12 Direct labor 718,559.00 13 Overhead 14 Total 7,452,368.00 15 Gross Income (loss) 16 Marketing Expenses 17 Administrative Expenses 18 Other Income Net income (loss) before income tax 107,086.00 226,898.00 3,813.00 (1,343,514.00) (2,738,912.00) (404,174.00) |P 939,340.00 P1,915,000.00 670,574.00 7,460.00 19 20 Benefit from income tax - Deferred (823,912.00) 21 Net Income (loss) 22
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
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
  • SEE MORE 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