In: Accounting
Question 1. Merino Plc 2019 and 2020 Balance Sheets included the following items:
|
Merino Plc |
||||
|
Comparative Balance Sheets |
||||
|
As of December 31st, 2019 and 2020 |
||||
|
2020 |
2019 |
|||
|
Cash |
120,792 |
71,232 |
||
|
Accounts Receivable |
43,512 |
52,080 |
||
|
Merchandise Inventory |
392,784 |
313,320 |
||
|
Equipment |
236,208 |
171,360 |
||
|
TOTAL ASSETS |
793,296 |
607,992 |
||
|
Accumulated Depreciation, Equipment |
108,192 |
68,544 |
||
|
Accounts Payable |
86,184 |
79,800 |
||
|
Taxes Payable |
10,080 |
15,120 |
||
|
Common Shares |
463,680 |
369,600 |
||
|
Retained Earnings |
125,160 |
74,928 |
||
|
TOTAL LIABILITIES & EQUITY |
793,296 |
607,992 |
||
Merino Plc Income Statement was as follows:
|
Merino Plc |
|||||
|
Income Statement |
|||||
|
For The Year Ended December 31st, 2020 |
|||||
|
Revenue: |
|||||
|
Sales |
1,365.840 |
||||
|
Cost Of Goods Sold |
624,960 |
||||
|
Gross Profit |
740,880 |
||||
|
Depreciation Expenses: |
39,648 |
||||
|
Other Expense |
402,696 |
||||
|
Total Operating Expense |
442,344 |
||||
|
Profit from operations |
298,536 |
||||
|
Income Taxes |
100,464 |
||||
|
NET INCOME |
198,072 |
||||
Required:
Prepare the STATEMENT OF CASH FLOWS for the year ended December 31, 2020. Additional information includes the following: