Question: Condensed balance sheet and income statement data for Clack Ltd. follow: CLACK LTD. Balance Sheet December 31 2020 2019 Assets Current Assets: Cash $70,000 $65,000
Condensed balance sheet and income statement data for Clack Ltd. follow:
| CLACK LTD. | ||
| Balance Sheet | ||
| December 31 | ||
| 2020 | 2019 | |
| Assets | ||
| Current Assets: | ||
| Cash | $70,000 | $65,000 |
| Accounts receivable (net) | 91,000 | 86,000 |
| Inventory | 133,000 | 123,000 |
| Prepaid expenses | 24,000 | 23,000 |
| Total current assets | 318,000 | 297,000 |
| Long-term assets | ||
| Long-term investments | 45,000 | 40,000 |
| Property, plant, and equipment (net) | 390,000 | 305,000 |
| Total long-term assets | 435,000 | 345,000 |
| Total Assets | $753,000 | $642,000 |
| Liabilities and Shareholders' Equity | ||
| Liabilities | ||
| Current Liabilities | ||
| Accounts Payable | $46,000 | $41,000 |
| Accrued Liabilities | 30,000 | 40,000 |
| Bank loan payment (current) | 110,000 | 100,000 |
| Total current liabilities | 186,000 | 181,000 |
| Long-term liabilities | ||
| Bonds Payable, due 2025 | 200,000 | 150,000 |
| Total liabilities | 386,000 | 331,000 |
| Shareholders' Equity | ||
| Common shares (20,000 shares issued) | 200,000 | 200,000 |
| Retained earnings | 167,000 | 111,000 |
| Total shareholders' equity | 367,000 | 311,000 |
| Total liabilities and shareholders' equity | $753,000 | $642,000 |
| CLACK LTD. | ||
| Income Statement | ||
| Year Ended December 31 | ||
| 2020 | 2019 | |
| Sales | $900,000 | $840,000 |
| Cost of goods sold | 617,000 | 667,000 |
| Gross profit | 283,000 | 173,000 |
| Operating expenses | 187,000 | 160,000 |
| Income from operations | 96,000 | 13,000 |
| Interest expense | 31,000 | 23,000 |
| Income before income tax | 65,000 | -10,000 |
| Income tax expense | 22,000 | 20,000 |
| Income after tax | $43,000 | $-30,000 |
Additional Information:
- Accounts receivable at the beginning of 2019 were $83,000, net of an allowance for doubtful accounts of $3,000.
- Inventory at the beginning of 2019 was $114,000.
- Total assets at the beginning of 2019 were $638,000.
- Total current liabilities at the beginning of 2019 were $180,000.
- Total liabilities at the beginning of 2019 were $371,000.
- Shareholders equity at the beginning of 2019 was $259,000.
- 62 percent of the sales were on account.
Required:
Calculate the following ratios (keep at least 2 decimal places) and evaluate the results (Enter "1" if liquidity/solvency/profitability has improved, enter "-1" if liquidity/solvency/profitability has deteriorated, and enter "0" if liquidity/solvency/profitability the same.
| Liquidity Ratios: | 2020 | 2019 | Evaluate The Results | |
| Example | 1. Current Ratio | 1.70968 | 1.64088 | 1 |
| 2. Receivable Turnover Ratio | Blank 1. Calculate the answer by read surrounding text. | Blank 2. Calculate the answer by read surrounding text. | Blank 3. Calculate the answer by read surrounding text. | |
| 3. Inventory Turnover Ratio | Blank 4. Calculate the answer by read surrounding text. | Blank 5. Calculate the answer by read surrounding text. | Blank 6. Calculate the answer by read surrounding text. | |
| Solvency Ratios: | ||||
| 1. Debt to Assets | Blank 7. Calculate the answer by read surrounding text. % | Blank 8. Calculate the answer by read surrounding text. % | Blank 9. Calculate the answer by read surrounding text. | |
| 2. Times Interest Earned | Blank 10. Calculate the answer by read surrounding text. | Blank 11. Calculate the answer by read surrounding text. | Blank 12. Calculate the answer by read surrounding text. | |
| Profitability Ratios: | ||||
| 1. Gross Profit Margin Ratio | Blank 13. Calculate the answer by read surrounding text. % | Blank 14. Calculate the answer by read surrounding text. % | Blank 15. Calculate the answer by read surrounding text. | |
| 2. Earnings Per Share |
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
