Here is comparative balance sheet for 2021 and 2022, stating each asset as a percent of total assests and each liability and stockholders' equity item as a percent of the total liabilities and stockholders' equity. 2020 (%) 2021 (%) Assets Cash 43,500 8.84 55,000 14.25 Inventory 22,000 4.47 23,500 6.09 Equipment and fixures 380,000 77.24 255,000 66.08 Supplies 3,800 0.77 4,100 1.06 Prepaid expenses 9,200 1.87 12,500 3.24 Store design/Buildout 27,000 5.49 27,000 7.00 Loan Fee 4,000 0.81 5,500 1.42 Advertising and Marketing 2,500 0.51 3,300 0.86 Total assets 492,000 100.00 385,900 100.00 Bank Loan 150,000 30.49 170,000 44.05 Other liability (Balancing figure) 292,000 59.35 170,900 44.29 Owner contribution 50,000 10.16 45,000 11.66 Total equity and liability 492,000 100.00 385,900 100.00 Please explain or make an assumption of the figure
Reporting Cash Flows
Reporting of cash flows means a statement of cash flow which is a financial statement. A cash flow statement is prepared by gathering all the data regarding inflows and outflows of a company. The cash flow statement includes cash inflows and outflows from various activities such as operating, financing, and investment. Reporting this statement is important because it is the main financial statement of the company.
Balance Sheet
A balance sheet is an integral part of the set of financial statements of an organization that reports the assets, liabilities, equity (shareholding) capital, other short and long-term debts, along with other related items. A balance sheet is one of the most critical measures of the financial performance and position of the company, and as the name suggests, the statement must balance the assets against the liabilities and equity. The assets are what the company owns, and the liabilities represent what the company owes. Equity represents the amount invested in the business, either by the promoters of the company or by external shareholders. The total assets must match total liabilities plus equity.
Financial Statements
Financial statements are written records of an organization which provide a true and real picture of business activities. It shows the financial position and the operating performance of the company. It is prepared at the end of every financial cycle. It includes three main components that are balance sheet, income statement and cash flow statement.
Owner's Capital
Before we begin to understand what Owner’s capital is and what Equity financing is to an organization, it is important to understand some basic accounting terminologies. A double-entry bookkeeping system Normal account balances are those which are expected to have either a debit balance or a credit balance, depending on the nature of the account. An asset account will have a debit balance as normal balance because an asset is a debit account. Similarly, a liability account will have the normal balance as a credit balance because it is amount owed, representing a credit account. Equity is also said to have a credit balance as its normal balance. However, sometimes the normal balances may be reversed, often due to incorrect journal or posting entries or other accounting/ clerical errors.
Here is comparative balance sheet for 2021 and 2022, stating each asset as a percent of total assests and each liability and
| 2020 | (%) | 2021 | (%) | |
| Assets | ||||
| Cash | 43,500 | 8.84 | 55,000 | 14.25 |
| Inventory | 22,000 | 4.47 | 23,500 | 6.09 |
| Equipment and fixures | 380,000 | 77.24 | 255,000 | 66.08 |
| Supplies | 3,800 | 0.77 | 4,100 | 1.06 |
| Prepaid expenses | 9,200 | 1.87 | 12,500 | 3.24 |
| Store design/Buildout | 27,000 | 5.49 | 27,000 | 7.00 |
| Loan Fee | 4,000 | 0.81 | 5,500 | 1.42 |
| Advertising and Marketing | 2,500 | 0.51 | 3,300 | 0.86 |
| Total assets | 492,000 | 100.00 | 385,900 | 100.00 |
| Bank Loan | 150,000 | 30.49 | 170,000 | 44.05 |
| Other liability (Balancing figure) | 292,000 | 59.35 | 170,900 | 44.29 |
| Owner contribution | 50,000 | 10.16 | 45,000 | 11.66 |
| Total equity and liability | 492,000 | 100.00 | 385,900 | 100.00 |
Please explain or make an assumption of the figure
Step by step
Solved in 2 steps
