Auga Company Ltd Comparative Balance Sheet December 31, 2021 and 2020 2021 2020 Increase/(Decrease) Assets Cash 110,000 70,000 ? Accounts Receivable 300,000 325,000 ? Supplies 350,000 280,000 ? Prepaid expenses 35,000 28,000 ? Intangible assets
|
Auga Company Ltd |
|||
|
Comparative Balance Sheet |
|||
|
December 31, 2021 and 2020 |
|||
|
|
2021 |
2020 |
Increase/(Decrease) |
|
Assets |
|
|
|
|
Cash |
110,000 |
70,000 |
? |
|
|
300,000 |
325,000 |
? |
|
Supplies |
350,000 |
280,000 |
? |
|
Prepaid expenses |
35,000 |
28,000 |
? |
|
Intangible assets |
215,000 |
215,000 |
? |
|
Equipment, net |
1,200,000 |
980,000 |
? |
|
Total Assets |
2,210,000 |
1,898,000 |
|
|
Liabilities |
|
|
|
|
Accounts payable |
250,000 |
140,000 |
? |
|
Accrued liabilities |
210,000 |
215,000 |
? |
|
Income tax payable |
78,000 |
98,500 |
? |
|
Long-term notes payable |
602,000 |
725,000 |
? |
|
|
|
|
|
|
Common Stock |
410,000 |
330,000 |
? |
|
|
730,000 |
450,000 |
? |
|
|
(70,000) |
(60,500) |
? |
|
Total liabilities and stockholders' equity |
2,210,000 |
1,898,000 |
|
|
Auga Company Ltd |
||
|
Income Statement |
||
|
Year Ended December 31,2021 |
||
|
Revenues and gains: |
|
|
|
Sales revenue |
2,100,000 |
|
|
Gain on sale of Equipment |
85,000 |
|
|
Total revenues and gains |
|
2,185,000 |
|
Expenses |
|
|
|
Cost of goods sold |
900,000 |
|
|
Depreciation expense |
150,000 |
|
|
Other operating expense |
350,000 |
|
|
Total expenses |
|
1,400,000 |
|
Income before income taxes |
|
785,000 |
|
Income tax expense |
|
210,000 |
|
Net Income |
|
575,000 |
|
Notes |
||
|
Acquisition of Equipment during 2021 |
540,000 |
|
|
Sale proceeds from sale of Equipment |
255,000 |
|
|
Receipt for issuance of notes payable |
27,000 |
|
|
Payment for note payable |
150,000 |
|
|
Dividend paid |
295,000 |
|
|
Book value of equipment sold |
170,000 |
Requirements
- Answer the following questions for the directors:
- True or false, does the statement of
cash flows explains the difference between net income and the change in the cash balance? - True or false, investors and management use the statement of cash flows to evaluate a firm's profitability?
- True or false, the financing activities section of the statement of cash flows includes paying dividends and paying off loans?
- True or false, the financing activities section of the statement of cash flows reflects the cash flows that affect current assets and liabilities?
- True or false, buying property, plant and equipment would be considered a
cash outflow from financing? - True or false, the financing section of the statement of cash flows reflects transactions in the equity accounts and the long-term liability accounts?
- True or false, suppose Auga Company Ltd just started business and was looking for additional capital in order to purchase a property to build their headquarters. If they found an investor who was willing to sell them land worth $500,000 in exchange for stock in the company, would this transaction be shown in the investing activities section of the statement of cash flows?
- Reconstruct the company’s comparative balance sheet for 2020/2021 using the information in line with your first name initial and compute and show the missing figures to include the appropriate sign as a positive or negative figure.
- Prepare a complete statement of cash flows for 2021 using the indirect method using the information in line with your first name initial.
Step by step
Solved in 2 steps
