In: Accounting
The following income statement and balance sheets for Laser World are provided: LASER WORLD Income Statement For the year-ended December 31, 2021
LASER WORLD | ||||
Income Statement | ||||
For the year-ended December 31, 2021 | ||||
Sales revenue | $ | 2,280,000 | ||
Cost of goods sold | 1,560,000 | |||
Gross profit | 720,000 | |||
Expenses: | ||||
Operating expenses | 347,000 | |||
Depreciation expense | 68,000 | |||
Loss on sale of land | 4,900 | |||
Interest expense | 21,000 | |||
Income tax expense | 55,000 | |||
Total expenses | 495,900 | |||
Net income | $ | 224,100 | ||
LASER WORLD | ||||||||
Balance Sheet | ||||||||
December 31 | ||||||||
2021 | 2020 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash | $ | 127,000 | $ | 102,000 | ||||
Accounts receivable | 96,000 | 74,000 | ||||||
Inventory | 150,000 | 130,000 | ||||||
Prepaid rent | 19,000 | 19,000 | ||||||
Long-term assets: | ||||||||
Land | 320,000 | 260,000 | ||||||
Equipment | 260,000 | 210,000 | ||||||
Accumulated depreciation | (75,000 | ) | (43,000 | ) | ||||
Total assets | $ | 897,000 | $ | 752,000 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 53,000 | $ | 53,000 | ||||
Interest payable | 8,500 | 7,500 | ||||||
Income tax payable | 15,500 | 12,900 | ||||||
Long-term liabilities: | ||||||||
Notes payable | 310,000 | 210,000 | ||||||
Stockholders' equity: | ||||||||
Common stock | 170,000 | 170,000 | ||||||
Retained earnings | 340,000 | 298,600 | ||||||
Total liabilities and equity | $ | 897,000 | $ | 752,000 | ||||
Assuming that all sales were on account, calculate the following risk ratios for 2021: (Assume 365 days in a year. Round your intermediate calculations and final answers to 1 decimal place.)
|