Question

In: Accounting

The following income statement and balance sheets for Laser World are provided: LASER WORLD Income Statement...

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.)

Risk Ratios
1. Receivables turnover ratio times
2. Average collection period days
3. Inventory turnover ratio times
4. Average days in inventory days
5. Current ratio to 1
6. Acid-test ratio to 1
7. Debt to equity ratio %
8. Times interest earned ratio times

Solutions

Expert Solution


Related Solutions

The income statement, balance sheets, and additional information for Communication Accessories are provided.                         &
The income statement, balance sheets, and additional information for Communication Accessories are provided.                                        Communication Accessories                                                 Income Statement                               For the Year Ended December 31, 2021 Revenues $2,800,000 Gain on sale of land 4,000 Total revenues 2,804,000 Expenses: Cost of goods sold 1,900,000 Operating expenses 575,000 Depreciation expense 38,000 Interest expense 16,000 Income tax expense 63,000 Total expenses 2,592,000 Net Income $212,000                                        Communication Accessories                                                    Balance Sheets                                                     December 31 Assets 2021 2020 Current Assets:      Cash $182,000...
Tidwell Company has provided the following partial comparative balance sheets and the income statement for 20X2....
Tidwell Company has provided the following partial comparative balance sheets and the income statement for 20X2. Tidwell Company Comparative Balance Sheets At December 31, 20X1 and 20X2 1 20X1 20X2 2 Current assets: 3 Accounts receivable $346,000.00 $284,000.00 4 Inventories 122,000.00 147,000.00 5 Current liabilities: 6 Accounts payable 302,000.00 239,500.00 Tidwell Company Income Statement For the Year Ended December 31, 20X2 1 Revenues $1,204,000.00 2 Gain on sale of equipment 49,000.00 3 Cost of goods sold (655,000.00) 4 Depreciation expense...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey Company Partial Comparative Balance Sheets At December 31, 20X1 and 20X2 1 20X1 20X2 2 Current Assets 3 Accounts receivable 745,000.00 677,000.00 4 Inventories 295,000.00 315,000.00 5 Current liabilities 6 Wages payable 705,000.00 680,000.00 Swasey Company Income Statement For the Year Ended December 31, 20X2 1 Revenues 3,120,000.00 2 Gain on sale of equipment 100,000.00 3 Cost of goods sold (1,910,000.00) 4 Depreciation expense...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey Company Comparative Balance Sheets At December 31, 20X1 and 20X2 1 20X1 20X2 2 Current assets: 3 Cash $235,500.00 $675,000.00 4 Accounts receivable $753,000.00 $586,500.00 5 Inventories 303,000.00 316,000.00 6 Long-term assets: 7 Plant and equipment 2,193,000.00 2,151,000.00 8 Accumulated depreciation (1,201,000.00) (1,291,000.00) 9 Land 992,000.00 1,443,500.00 10 Total assets $3,275,500.00 $3,881,000.00 11 Current liabilities: 12 Wages payable $700,000.00 $511,000.00 13 Long-term liabilities: 14...
Blaylock Company provided the following partial comparative balance sheets and the income statement for 2016. Blaylock...
Blaylock Company provided the following partial comparative balance sheets and the income statement for 2016. Blaylock Company Comparative Balance Sheets At December 31, 2015 and 2016 1 2015 2016 2 Current assets: 3 Accounts receivable $750,000.00 $582,500.00 4 Inventories 300,000.00 320,000.00 5 Long-term assets: 6 Plant and equipment 2,200,000.00 2,150,000.00 7 Accumulated depreciation (1,200,000.00) (1,270,000.00) 8 Land 1,000,000.00 1,437,500.00 9 Current liabilities: 10 Wages payable $700,000.00 $515,000.00 11 Long-term liabilities: 12 Bonds payable 0.00 385,000.00 13 Mortgage payable 100,000.00 0.00...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey...
Swasey Company provided the following partial comparative balance sheets and the income statement for 20X2. Swasey Company Comparative Balance Sheets At December 31, 20X1 and 20X2 1 20X1 20X2 2 Current assets: 3 Cash $210,500.00 $645,500.00 4 Accounts receivable $750,000.00 $583,000.00 5 Inventories 301,000.00 317,000.00 6 Long-term assets: 7 Plant and equipment 2,209,000.00 2,142,000.00 8 Accumulated depreciation (1,193,000.00) (1,257,000.00) 9 Land 998,000.00 1,444,500.00 10 Total assets $3,275,500.00 $3,875,000.00 11 Current liabilities: 12 Wages payable $699,000.00 $514,000.00 13 Long-term liabilities: 14...
The following income statement and balance sheets for Virtual Gaming Systems are provided. VIRTUAL GAMING SYSTEMS...
The following income statement and balance sheets for Virtual Gaming Systems are provided. VIRTUAL GAMING SYSTEMS Income Statement For the year ended December 31, 2018   Net sales $3,076,000   Cost of goods sold 1,958,000            Gross profit 1,118,000   Expenses:       Operating expenses $866,000       Depreciation expense 31,000       Loss on sale of land 8,800       Interest expense 19,000       Income tax expense 56,000             Total expenses 980,800      Net income $ 137,200 VIRTUAL GAMING SYSTEMS Balance Sheets December 31   2018   2017   Assets   Current assets:       Cash $194,000...
The income statement, balance sheets, and additional information for Apple Inc are provided. Apple Inc. Income...
The income statement, balance sheets, and additional information for Apple Inc are provided. Apple Inc. Income Statement For the Year Ended December 31, 2018 Revenues $2,800,000 Gain on sale of land 4,000 Total revenues 2,804,000 Expenses: Cost of goods sold 1,900,000 Operating expenses 575,000 Depreciation expense 38,000 Interest expense 16,000 Income tax expense 63,000 Total expenses 2,592,000 Net Income $212,000 Apple Inc. Balance Sheets December 31 Assets 2018 2017 Current Assets:      Cash $182,000 $187,000      Accounts receivable 83,000 95,000      Inventory 121,000...
Comparative balance sheets: 2019 and 2020, an income statement for 2020 are provided below for Dandelion’s...
Comparative balance sheets: 2019 and 2020, an income statement for 2020 are provided below for Dandelion’s shop. Balance Sheet As of December 31st Assets 2020 2019 Cash $1,550 $1,100 Account Receivable 550 1,200 Inventory 1,800 1,300 Investment – Trading Securities 970 970     Fair Value Adjustment 70 0 Property Plant & Equipment 12,000 10,800    Accumulated Depreciation – PPE (4,650) (5,400) Goodwill $400 $600          Total Assets $12,690 $10,570 Liabilities Accounts Payable $200 $550 Accrued Wages 800 220 Convertible Bonds...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                  ...
The income statement, balance sheets, and additional information for Great Adventures, Inc., are provided below.                   GREAT ADVENTURES, INC. Income Statement For the Year Ended December 31, 2020   Revenues:      Service revenue (clinic, racing, TEAM) $ 547,000              Sales revenue (MU watches) 122,000                Total revenues $ 669,000         Expenses:          Cost of goods sold (watches) 72,000                  Operating expenses 304,476                  Depreciation expense 52,000                  Interest expense 29,924                  Income tax expense 58,200                     Total expenses 516,600         Net income $ 152,400...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT