The 2020 comparative balance sheet and 2020 income statement of Maple Group Ltd, have just been prepare and presented to the owners by the company’s Accountant. Upon close examination of the financial information received, it was discovered that some figures in the balance sheet were erroneously omitted due to an oversight by the accountant who is not available to fix the problem due to his unavoidable absence from work. In addition, the owners were concerned about the movement in the company’s cash and cash equivalent given that the balance sheet does not show or explain the reason or reasons why there was an increase or decrease in this area. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the owners. The owners have asked each student from your accounting course to assist with the needed clarification and have put forward the following financial information Requirements How can the owners use the cash flow information or what can the statement of cash flows helps the owners to do? 2Reconstruct the company’s comparative balance sheet for 2019/2020 using the information and compute and show the missing figures to include the appropriate sign as a positive or negative figure. 3.Prepare a complete statement of cash flows for 2020 using the indirect method using the information Financial info to be used by first names with initials (K, Q, M, F) Maple Group Ltd Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Increase/(Decrease) Assets Cash and cash equivalent ? ? ? Accounts Receivable 87,550 ? 1,550 Inventories 93,900 98,540 ? Fixed Assets, net 160,400 ? 49,900 Total Assets 373,350 316,890 56,460 Liabilities Accounts payable ? ? 950 Accrued liabilities 22,850 24,940 ? Long-term notes payable 82,000 140,500 (58,500) Stockholders' Equity: Common Stock ? 61,500 125,300 Retained earnings 54,800 ? (9,200) Total liabilities and stockholders' equity 373,350 316,890 56,460 - - - Maple Group Ltd Income Statement Year Ended December 31,2020 Revenues and gains: Sales revenue 369,500 Interest revenue 11,800 Total revenues and gains 381,300 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 10,000 Income tax expense 16,300 Net Loss (6,300) Notes Acquisition of fixed asset during 2020 65,400 Sale proceed from sale of plant asset - Receipt for issuance of notes payable - Payment for note payable 58,500 Dividend paid 2,900 Book value of equipment sold -
Scenario:
The 2020 comparative
The owners have asked each student from your accounting course to assist with the needed clarification and have put forward the following financial information
Requirements
- How can the owners use the cash flow information or what can the statement of cash flows helps the owners to do?
2Reconstruct the company’s comparative balance sheet for 2019/2020 using the information and compute and show the missing figures to include the appropriate sign as a positive or negative figure.
3.Prepare a complete statement of cash flows for 2020 using the indirect method using the information
Financial info to be used by first names with initials (K, Q, M, F)
Maple Group Ltd |
|||
Comparative Balance Sheet |
|||
December 31, 2020 and 2019 |
|||
|
2020 |
2019 |
Increase/(Decrease) |
Assets |
|
|
|
Cash and cash equivalent |
? |
? |
? |
|
87,550 |
? |
1,550 |
Inventories |
93,900 |
98,540 |
? |
Fixed Assets, net |
160,400 |
? |
49,900 |
Total Assets |
373,350 |
316,890 |
56,460 |
Liabilities |
|
|
|
Accounts payable |
? |
? |
950 |
Accrued liabilities |
22,850 |
24,940 |
? |
Long-term notes payable |
82,000 |
140,500 |
(58,500) |
|
|
|
|
Common Stock |
? |
61,500 |
125,300 |
|
54,800 |
? |
(9,200) |
Total liabilities and stockholders' equity |
373,350 |
316,890 |
56,460 |
- |
- |
- |
|
|
|||
Maple Group Ltd |
|||
Income Statement |
|||
Year Ended December 31,2020 |
|||
Revenues and gains: |
|
|
|
Sales revenue |
369,500 |
|
|
Interest revenue |
11,800 |
|
|
Total revenues and gains |
|
381,300 |
|
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 |
|
10,000 |
|
Income tax expense |
|
16,300 |
|
Net Loss |
|
(6,300) |
|
Notes |
|||
Acquisition of fixed asset during 2020 |
|
65,400 |
|
Sale proceed from sale of plant asset |
|
- |
|
Receipt for issuance of notes payable |
|
- |
|
Payment for note payable |
|
58,500 |
|
Dividend paid |
|
2,900 |
|
Book value of equipment sold |
|
- |
Step by step
Solved in 4 steps with 4 images