In: Finance
Short-term solvency ratios
Asset turnover ratios
Long-term solvency ratios
Profitability ratios
Smolira Golf Corp
Balance Sheets as of December 31,2001 and 2002
2001 |
2002 |
2001 |
2002 |
|||
Assets |
Liabilities & Equity |
|||||
Current assets |
Current liabilities |
|||||
Cash |
$650 |
$710 |
Accounts payable |
$987 |
$1,215 |
|
Acc. receivable |
$2,382 |
$2,106 |
Notes payable |
$640 |
$718 |
|
Inventory |
$4,408 |
$4,982 |
Other |
$90 |
$230 |
|
Total |
$7,440 |
$7,798 |
Total |
$1,717 |
$2,163 |
|
Long-term debt |
$4,318 |
$4,190 |
||||
Fixed assets |
Owners' Equity |
|||||
Net Plant & equipment |
$13,992 |
$18,584 |
Common stock |
$10,000 |
$10,000 |
|
Retained earnings |
$5,397 |
$10,029 |
||||
Total |
$15,397 |
$20,029 |
||||
Total assets |
$21,432 |
$26,382 |
Total |
$21,432 |
$26,382 |
|
Smolira Golf Corp
2002 Income Statement
Sales |
$28,000 |
Cost of goods sold |
$11,600 |
Depreciation |
$2,140 |
Earnings before interest and taxes |
$14,260 |
Interest paid |
$980 |
Taxable income |
$13,280 |
Taxes (35%) |
$4,648 |
Net Income |
$8,632 |
Dividends |
$4,000 |
Addition to retained earnings |
$4,632 |