Consider the following income statement for the year ended on 31/12/2021 (all data expressed in ):...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consider the following income statement for the year ended on 31/12/2021 (all data expressed in £): sales revenue 154,300 cost of sales -73,600 gross profit 80,700 wages -23,560 administrative expenses -9,560 rent expenses -12,000 change in warranties provision depreciation -2,000 -20,000 operating profits interest expenses 13,580 -1,260 12,320 pre-tax profits taxes (20%) profits for the year -2,464 9,856 And the following balance sheets for the same company: 31/12/2021 31/12/2020 PPE at cost 160,000 130,000 accumulated depreciation 95,000 75,000 PPE 65,000 55,000 current assets: inventories 5,670 34,500 12,340 receivables 23,670 4,000 15,746 prepaid rent cash 24,050 current liabilities: warranties provision 5,500 3,500 payables 42,000 45,600 non-current liabilities: bank loan 5,000 2,400 10% bond 10,000 10,000 equity: share capital retained profits 30,000 30,000 32,416 23,560 During 2021, the company paid dividends for £ 1,000 to shareholders. Taxes are paid in full on the last day of December. a) Prepare the cash flows statement for the year ended on 31/12/2021. What have been the main uses and sources of cash for the company during the year? [25 marks] b) Comment on the solvency and liquidity of the company using the ratios that you consider most appropriate. How have solvency and liquidity evolved in 2021? [10 marks] Consider the following income statement for the year ended on 31/12/2021 (all data expressed in £): sales revenue 154,300 cost of sales -73,600 gross profit 80,700 wages -23,560 administrative expenses -9,560 rent expenses -12,000 change in warranties provision depreciation -2,000 -20,000 operating profits interest expenses 13,580 -1,260 12,320 pre-tax profits taxes (20%) profits for the year -2,464 9,856 And the following balance sheets for the same company: 31/12/2021 31/12/2020 PPE at cost 160,000 130,000 accumulated depreciation 95,000 75,000 PPE 65,000 55,000 current assets: inventories 5,670 34,500 12,340 receivables 23,670 4,000 15,746 prepaid rent cash 24,050 current liabilities: warranties provision 5,500 3,500 payables 42,000 45,600 non-current liabilities: bank loan 5,000 2,400 10% bond 10,000 10,000 equity: share capital retained profits 30,000 30,000 32,416 23,560 During 2021, the company paid dividends for £ 1,000 to shareholders. Taxes are paid in full on the last day of December. a) Prepare the cash flows statement for the year ended on 31/12/2021. What have been the main uses and sources of cash for the company during the year? [25 marks] b) Comment on the solvency and liquidity of the company using the ratios that you consider most appropriate. How have solvency and liquidity evolved in 2021? [10 marks] Consider the following income statement for the year ended on 31/12/2021 (all data expressed in £): sales revenue 154,300 cost of sales -73,600 gross profit 80,700 wages -23,560 administrative expenses -9,560 rent expenses -12,000 change in warranties provision depreciation -2,000 -20,000 operating profits interest expenses 13,580 -1,260 12,320 pre-tax profits taxes (20%) profits for the year -2,464 9,856 And the following balance sheets for the same company: 31/12/2021 31/12/2020 PPE at cost 160,000 130,000 accumulated depreciation 95,000 75,000 PPE 65,000 55,000 current assets: inventories 5,670 34,500 12,340 receivables 23,670 4,000 15,746 prepaid rent cash 24,050 current liabilities: warranties provision 5,500 3,500 payables 42,000 45,600 non-current liabilities: bank loan 5,000 2,400 10% bond 10,000 10,000 equity: share capital retained profits 30,000 30,000 32,416 23,560 During 2021, the company paid dividends for £ 1,000 to shareholders. Taxes are paid in full on the last day of December. a) Prepare the cash flows statement for the year ended on 31/12/2021. What have been the main uses and sources of cash for the company during the year? [25 marks] b) Comment on the solvency and liquidity of the company using the ratios that you consider most appropriate. How have solvency and liquidity evolved in 2021? [10 marks] Consider the following income statement for the year ended on 31/12/2021 (all data expressed in £): sales revenue 154,300 cost of sales -73,600 gross profit 80,700 wages -23,560 administrative expenses -9,560 rent expenses -12,000 change in warranties provision depreciation -2,000 -20,000 operating profits interest expenses 13,580 -1,260 12,320 pre-tax profits taxes (20%) profits for the year -2,464 9,856 And the following balance sheets for the same company: 31/12/2021 31/12/2020 PPE at cost 160,000 130,000 accumulated depreciation 95,000 75,000 PPE 65,000 55,000 current assets: inventories 5,670 34,500 12,340 receivables 23,670 4,000 15,746 prepaid rent cash 24,050 current liabilities: warranties provision 5,500 3,500 payables 42,000 45,600 non-current liabilities: bank loan 5,000 2,400 10% bond 10,000 10,000 equity: share capital retained profits 30,000 30,000 32,416 23,560 During 2021, the company paid dividends for £ 1,000 to shareholders. Taxes are paid in full on the last day of December. a) Prepare the cash flows statement for the year ended on 31/12/2021. What have been the main uses and sources of cash for the company during the year? [25 marks] b) Comment on the solvency and liquidity of the company using the ratios that you consider most appropriate. How have solvency and liquidity evolved in 2021? [10 marks]
Expert Answer:
Related Book For
Financial Markets and Institutions
ISBN: 978-0077861667
6th edition
Authors: Anthony Saunders, Marcia Cornett
Posted Date:
Students also viewed these accounting questions
-
Consider the following income statement for WatchoverU Savings Inc. (in millions): a. What is WatchoverUs expected net interest income at year-end? b. What will be the net interest income at year-...
-
In its income statement for the year ended December 31, 2012, Fox Company reported the following condensed data. Instructions(a) Prepare a multiple-step income statement.(b) Prepare a single-step...
-
In its income statement for the year ended December 31, 2010, Maris Company reported the following condensed data. Instructions (a) Prepare a multiple-step income statement. (b) Calculate the profit...
-
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of $10 million. Investment A will generate $2 million per year (starting at the end...
-
How would you describe the size distribution of American banks and the concentration of industry assets inside the United States? What is happening in general to the size distribution and...
-
(f) We have established Work-Energy theorem: m 0 v = W 2 where the left-hand side becomes the change in kinematic energy and the right-hand side is the work done by artificial gravitational force....
-
Derive the stiffness and mass matrices of a uniform beam element in transverse vibration rotating at an angular velocity of \(\Omega \mathrm{rad} / \mathrm{s}\) about a vertical axis as shown in Fig....
-
Leppard Corporation sells DVD players. The corporation also offers its customers a 2-year warranty contract. During 2010, Leppard sold 20,000 warranty contracts at $99 each. The corporation spent...
-
What are the most effective organizational changes that can be made to reduce workplace stress, and how do these changes impact employee productivity and morale ?
-
Of all the price analysis methodologies that exist, which are the foundational methods. Longing & Shorting. Trading & Investing. Volume & sentiment. On-chain & Macroeconomic. Mean reversion &...
-
2. What are the different types of oxidation techniques used in microfabrication? Include the chemical reaction involved in each technique. Draw an oxidation furnace and explain your answer.
-
Your Fan retails computer fans in two sizes: small and large. The business has provided you with the following information for a regular month of trading: Selling price ($ per fan) Purchase price ($...
-
On April 1, 2015, ABC Inc. received an advance payment from a tenant in the amount of $408,000 that represented five years of rent. When ABC received the cash payment, the entry was recorded with a...
-
Find Reaction at A and draw SFD and BMD (include calculation of V and M) JYTHING 1m A 11.86 (2) 23.72 kN/m 1.5m 1.5m B 20.66 kN/m
-
Effective Date Expiration Date 4/5/16 4/5/17 4/5/18 4/5/19 4/5/20 9/14/16 9/14/17 9/14/18 9/14/19 9/14/20 6/20/16 4/5/15 4/5/16 4/5/17 4/5/18 4/5/19 9/14/15 9/14/16 9/14/17 9/14/18 9/14/19 6/20/15...
-
Consider the portal frame given below. The beam is infinitely rigid. The properties assigned are, column size: 0.30x0.40 m (long dimension is on lateral resistance), E=30,000 N/mm, h=3.0 m and m=100...
-
Bill's Winery is considering opening a winery near campus.To open the winery, they must purchase $370 in equipment.Shipping of the equipment will cost $50 and installation of the equipment will be...
-
Experiment: Tossing four coins Event: Getting three heads Identify the sample space of the probability experiment and determine the number of outcomes in the event. Draw a tree diagram when...
-
What is the difference between term bonds and serial bonds? Discuss.
-
Why must an account officer be well versed in the FIs credit policy before talking to potential mid-market business borrowers?
-
Describe the issues regarding the validity of the LIBOR rate before and during the financial crisis.
-
The properties of water and steam become identical at (a) 0.1 bar (b) 1 bar (c) \(100 \mathrm{bar}\) (d) 212.2 bar.
-
Steam from an engine exhaust at 1.25 bar flows steadily through an electric calorimeter and comes out at \(1 \mathrm{bar}, 130^{\circ} \mathrm{C}\). The calorimeter has two \(\mathrm{kW}\) heaters...
-
In thermodynamic analysis, a pure substance is that which (a) Consists of only a single chemical species (b) has no dissolved impurities (c) may have a number of chemical species but the composition...
Study smarter with the SolutionInn App