Question: Comparative financial statements for Cullumber and Bramble Ltd. are shown below. CULLUMBER AND BRAMBLE LTD. Income Statement Year Ended December 31 2021 2020 Net sales
Comparative financial statements for Cullumber and Bramble Ltd. are shown below.
| CULLUMBER AND BRAMBLE LTD. Income Statement Year Ended December 31 | ||||||
| 2021 | 2020 | |||||
| Net sales | $875,000 | $815,000 | ||||
| Cost of goods sold | 590,000 | 545,000 | ||||
| Gross profit | 285,000 | 270,000 | ||||
| Operating expenses | 154,000 | 150,000 | ||||
| Profit from operations | 131,000 | 120,000 | ||||
| Other revenues and expenses | ||||||
| Interest expense | 30,000 | 20,000 | ||||
| Profit before income tax | 101,000 | 100,000 | ||||
| Income tax expense | 37,000 | 25,000 | ||||
| Profit | $64,000 | $75,000 | ||||
| CULLUMBER AND BRAMBLE LTD. Balance Sheet December 31 | ||||||
| Assets | 2021 | 2020 | 2019 | |||
| Cash | $86,000 | $90,000 | $10,000 | |||
| Accounts receivable | 115,000 | 115,000 | 110,000 | |||
| Inventories | 130,000 | 125,000 | 98,000 | |||
| Prepaid expenses | 25,000 | 21,000 | 150,000 | |||
| Land, buildings, and equipment | 390,000 | 305,000 | 300,000 | |||
| Total assets | $746,000 | $656,000 | $668,000 | |||
| Liabilities and Shareholders Equity | ||||||
| Liabilities | ||||||
| Notes payable | $110,000 | $100,000 | $100,000 | |||
| Accounts payable | 46,000 | 43,000 | 60,000 | |||
| Accrued liabilities | 32,000 | 42,000 | 35,000 | |||
| Bonds payable, due 2024 | 190,000 | 150,000 | 174,000 | |||
| Total liabilities | 378,000 | 335,000 | 369,000 | |||
| Shareholders equity | ||||||
| Common shares (20,000 issued) | 200,000 | 200,000 | 200,000 | |||
| Retained earnings | 168,000 | 121,000 | 99,000 | |||
| Total shareholders equity | 368,000 | 321,000 | 299,000 | |||
| Total liabilities and shareholders equity | $746,000 | $656,000 | $668,000 | |||
Additional information:
| 1. | Seventy-five percent of the sales were on account. | |
| 2. | The allowance for doubtful accounts was $4,000 in 2021, $5,000 in 2020, and $3,000 in 2019. | |
| 3. | In 2021 and 2020, dividends of $4,000 and $9,000, respectively, were paid to the common shareholders. | |
| 4. | Cash provided by operating activities was $103,500 in 2021 and $120,000 in 2020. | |
| 5. | Cash used by investing activities was $107,500 in 2021 and $35,000 in 2020. |
| 13. | Asset turnover | times | times | ||||||
| 14. | Return on assets | % | % | ||||||
| 15. | Return on equity | % | % | ||||||
| 16. | Earnings per share | $ | $ | ||||||
| 17. | Payout ratio | % | % |
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
