Statement of Cash Flows

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

A Company reported the following comparative statement of financial position

and income statement for 2020:

Statement of financial position


2020 2019
Assets
Cash 3,000,000 2,000,000
Accounts Receivable 940,000 350,000
Inventory 175,000 100,000
Prepaid insurance 15,000 20,000
Property, plant and equipment 2,000,000 2,000,000
Accumulated depreciation - 550,000 - 500,000
Patent 40,000
### 50,000
5,620,000 4,020,000

Liabilities and Equity


Accounts Payable 170,000 150,000
Accrued salaries payable 25,000 10,000
Accrued interest payable 10,000 15,000
Income tax payable 350,000 250,000
Unearned rent income 10,000 40,000
Mortgage payable 500,000 500,000
Share capital 2,000,000 2,000,000
Retained earnings 2,555,000 1,055,000
5,620,000 4,020,000

Income statement
Year ended December 31, 2020

Sales 6,500,000
Cost of goods sold:
Inventory - January 1 100,000
Purchases 3,200,000
Goods available for sale 3,300,000
Inventory - December 31 - 175,000 3,125,000

Gross income 3,375,000


Rent income 80,000

Total income 3,455,000

Expenses:
Salaries 950,000
Insurance 40,000
Other expenses 500,000
Depreciation 50,000
Amortization of patent 10,000
Interest expense 55,000 1,605,000

Income before tax 1,850,000

Income tax 350,000

Net income 1,500,000

You might also like