Question: Please solve the steps so that the cash balance appears in the cash flow list at 16500 The financial reports of Al Wefaq Trading Company
Please solve the steps so that the cash balance appears in the cash flow list at 16500 The financial reports of Al Wefaq Trading Company at the end of the year 2022 showed the following data:
Income statement for the year ending on 12/31/2022
| Net sales | 75600 |
| Cost of goods sold | -42400 |
| Gross profit | 33200 |
| Administrative and operational expenses | -12800 |
| Income from operating activities | 20400 |
| gains from the sale of land | 6000 |
| Subtracts interest expense | -1200 |
| net income before tax | 25200 |
| subtracts income tax | -7440 |
| Net income after tax | 17760 |
financial position at the end of the year 2021 and 2022
| 2021 | 2022 | Statement |
| Assets | ||
| 9,400 | 16,500 | cash |
| 14,400 | 21,600 | Receivables |
| 26,700 | 22,100 | Inventory |
| 450 | 880 | Interest paid in advance |
| 50,950 | 61,080 | Total current assets |
| 21,600 | 13,600 | Affiliate investment |
| 68,000 | 74,000 | lands |
| 22,600 | 31,400 | Machines |
| (6,400) | (7,900) | Consumption Complex |
| 16,200 | 23,500 | The net book value of the machines |
| 156,750 | 172,180 | Total assets |
| liabilities and equity | ||
| current liabilities | ||
| 30,600 | 33,050 | Account payables |
| 7,550 | 8,730 | Income tax payable |
| 38,150 | 41,780 | total current liabilities |
| non-current liabilities | ||
| 17,600 | 21,400 | Bank loan |
| equity | ||
| 75,000 | 82,000 | common stock capital |
| 26,000 | 27,000 | Retained earnings |
| 101,000 | 109,000 | Total equity |
| 156,750 | 172,180 | total liabilities and equity |
It also showed the following information: Lands with a historical cost of 12,000 were sold for cash at 18,000 dinars Among the fixed assets are new machines that were purchased during the year 2022, with a value of 10,750 dinars. An amount of 2,750 was paid in cash, and the rest was paid through the companys assignment of part of its investments in the allied company. The depreciation expense for the current year amounted to 1500 - The value of cash dividends distributed to shareholders is 6,500 Required:
Preparing the cash flow statement by the indirect method
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
