The 2020 comparative balance sheet and 2020 income statement of Maple Group Ltd, have just been prepare and presented to the owners by the company’s Accountant. Upon close examination of the financial information received, it was discovered that some figures in the balance sheet were erroneously omitted due to an oversight by the accountant who is not available to fix the problem due to his unavoidable absence from work. In addition, the owners were concerned about the movement in the company’s cash and cash equivalent given that the balance sheet does not show or explain the reason or reasons why there was an increase or decrease in this area. The company uses the indirect method to prepare the statement of cash flows and it is expected that this should be able to provide the needed clarity required by the owners. Maple Group Ltd Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Increase/(Decrease) Assets Cash and cash equivalent 51,500 45,400 ? Accounts Receivable ? ? ? Inventories 61,400 ? 9,500 Fixed Assets, net 160,000 110,000 ? Total Assets 324,300 268,700 55,600 Liabilities Accounts payable ? ? ? Accrued liabilities 31,000 ? -6,550 Long-term notes payable 60,000 78,540 ? Stockholders' Equity: Common Stock 143,050 105,110 37,940 Retained earnings 54,800 19,700 35,100 Total liabilities and stockholders' equity 324,300 268,700 55,600 Income Statement Year Ended December 31,2020 Revenues and gains: Sales revenue 510,000 Interest revenue 11,800 Total revenues and gains 521,800 Expenses Cost of goods sold 205,500 Depreciation expense 21,000 Other operating expense 126,000 Interest expense 24,300 Total expenses 376,800 Income before income taxes 145,000 Income tax expense 16,300 Net Income 128,700 Notes Acquisition of fixed asset during 2020 71,000 Sale proceed from sale of plant asset - Receipt for issuance of notes payable - Payment for note payable 18,540 Dividend paid 93,600 Book value of equipment sold - Reconstruct the company’s comparative balance sheet for 2019/2020 using the information above and compute and show the missing figures to include the appropriate sign as a positive or negative figure.
The 2020 comparative
Maple Group Ltd | |||
Comparative Balance Sheet | |||
December 31, 2020 and 2019 | |||
2020 | 2019 | Increase/(Decrease) | |
Assets | |||
Cash and cash equivalent | 51,500 | 45,400 | ? |
|
? | ? | ? |
Inventories | 61,400 | ? | 9,500 |
Fixed Assets, net | 160,000 | 110,000 | ? |
Total Assets | 324,300 | 268,700 | 55,600 |
Liabilities | |||
Accounts payable | ? | ? | ? |
Accrued liabilities | 31,000 | ? | -6,550 |
Long-term notes payable | 60,000 | 78,540 | ? |
|
|||
Common Stock | 143,050 | 105,110 | 37,940 |
54,800 | 19,700 | 35,100 | |
Total liabilities and stockholders' equity | 324,300 | 268,700 | 55,600 |
Income Statement | ||
Year Ended December 31,2020 | ||
Revenues and gains: | ||
Sales revenue | 510,000 | |
Interest revenue | 11,800 | |
Total revenues and gains | 521,800 | |
Expenses | ||
Cost of goods sold | 205,500 | |
|
21,000 | |
Other operating expense | 126,000 | |
Interest expense | 24,300 | |
Total expenses | 376,800 | |
Income before income taxes | 145,000 | |
Income tax expense | 16,300 | |
Net Income | 128,700 |
Notes | ||
Acquisition of fixed asset during 2020 | 71,000 | |
Sale proceed from sale of plant asset | - | |
Receipt for issuance of notes payable | - | |
Payment for note payable | 18,540 | |
Dividend paid | 93,600 | |
Book value of equipment sold | - |
- Reconstruct the company’s comparative balance sheet for 2019/2020 using the information above and compute and show the missing figures to include the appropriate sign as a positive or negative figure.
Step by step
Solved in 3 steps with 2 images