Prepare Cash flow report. 1 Income Statement 2 Sales 3 Cost of Goods Sold(-) 4 Gross Profit

 Prepare Cash flow report.

Transcribed Image Text:

1 Income Statement 2 Sales 3 Cost of Goods Sold(-) 4 Gross Profit 5 Operational Expenses(-) 6 General and Administrative Expenses 7 Marketing and Selling Expenses 8 Operating Profit 9 Interest Expense 10 Earning Before Tax A 11 Tax Expense 12 Net Profit 13 14 15 Additional Information: 16 There was'nt sold any plant asset in the period. 17 The distribution of dividends to shareholders was 150 18 Depreciation of period is 19 and the cost of goods slod contains depreciation expense. 20 21 22 23 24 25 26 27 28 B 600 400 C 31.12.2015 8.000 5.000 3.000 1000 2.000 700 1.300 500 800 300 TL D E F Balance Sheet Assets Current Assets: Cash and Cash Equivalents Account Receivables Inventories Total Current Assets Fixed Assets: Office Furniture Accumulated Depreciation (-) Total Fixed Assets Total Assets Liabilities and Owner's Equity Bank Loan Accounts Payable Tax Payable Totall Short-Term Liabilities Owner's Equity Common Stocks Retained Earnings Total Owner's Equity Total Liabilities and Owner's Equity G H 2014 200 1500 500 2200 3.500 1.200 2.300 4.500 800 650 200 1.650 2.000 850 2.850 4.500 2015 600 2500 300 3.400 4.800 1.500 3.300 6.700 1.400 1500 300 3.200 2.000 1500 3.500 6.700 J 1 Income Statement 2 Sales 3 Cost of Goods Sold(-) 4 Gross Profit 5 Operational Expenses(-) 6 General and Administrative Expenses 7 Marketing and Selling Expenses 8 Operating Profit 9 Interest Expense 10 Earning Before Tax A 11 Tax Expense 12 Net Profit 13 14 15 Additional Information: 16 There was'nt sold any plant asset in the period. 17 The distribution of dividends to shareholders was 150 18 Depreciation of period is 19 and the cost of goods slod contains depreciation expense. 20 21 22 23 24 25 26 27 28 B 600 400 C 31.12.2015 8.000 5.000 3.000 1000 2.000 700 1.300 500 800 300 TL D E F Balance Sheet Assets Current Assets: Cash and Cash Equivalents Account Receivables Inventories Total Current Assets Fixed Assets: Office Furniture Accumulated Depreciation (-) Total Fixed Assets Total Assets Liabilities and Owner's Equity Bank Loan Accounts Payable Tax Payable Totall Short-Term Liabilities Owner's Equity Common Stocks Retained Earnings Total Owner's Equity Total Liabilities and Owner's Equity G H 2014 200 1500 500 2200 3.500 1.200 2.300 4.500 800 650 200 1.650 2.000 850 2.850 4.500 2015 600 2500 300 3.400 4.800 1.500 3.300 6.700 1.400 1500 300 3.200 2.000 1500 3.500 6.700 J

Answer rating: 100% (QA)

CASHFLOW FROM OPERATING ACTIVITIES Operating profit as per income statement 2000 Adjustment ... View the full answer