The Norwegian company DigiNet AS imports and sells equipment for computer networks. The company's Finance Department...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Norwegian company DigiNet AS imports and sells equipment for computer networks. The company's Finance Department has recently developed the following budgeted income statement for the year 2022 (all figures in NOK). Sales income 84 000 000 500 000 Gain from sales of assets Cost of goods sold 43 000 000 Salaries and other personnel costs Depreciation Other payable operational costs Operational profit Financial revenue 30 000 000 2 000 000 6 000 000 3 500 000 30 000 Financial costs Profit before taxes Tax costs 1400 000 2 130 000 596 400 Profit after taxes 1533 600 The company's balance sheet per December 31, 2021, is expected to look like this: Fixed assets 30 000 000 inventory 8775 000 Accounts receivable 5 994 000 Bank deposits 1303 500 Assets 46 072 500 Share capital Premium fund 9 000 000 1800 000 Retained earnings Long-term debts Payable taxes Payable dividend Accounts payable Bank overdraft facility account 2 100 000 19 500 000 390 000 900 000 2 850 000 3495 000 Short-term loan from share holder 4 608 000 Other short-term liabilities 1429 500 Equity and debts 46 072 500 Your task today is to help the company to present a budgeted balance sheet per December 31, 2022, and a cash flow budget for 2022. Here is some additional information that may be relevant for this job: 1. You may disregard the effect of Value Added Tax and also assume that the company's tax cost is equal to the payable tax (no deferred taxes) 2. Sales and purchases are distributed evenly over the year, and we may assume that all months have 30 days 3. 10% of the sales income comes from customers who pay cash or use debit cards. On average, 20% of the credit sales are paid the same month that the sales occur, 70% in the month thereafter, and 10% after two months. 4. On average, 30% of the cost of sales invoices are paid in the month of the purchase, 50% the month thereafter and 20% after two months. The company plans to reduce the balance of the inventory by kr 1 000 000 during 2022. Other payable costs are paid the same month that they are taken to cost. 5. The company is expected to owe its employees kr 90 000 in payable salaries at the end of 2021 and this is expected to increase to kr 110 000 by the end of 2022. This is a part of the other short-term liabilities. Apart from the above, salaries and other personnel costs will be paid the same month as they have been taken to cost- 6. Accrued interest costs, which also is a part of other short-term liabilities, are expected to be kr 360 000 at the end of 2021, and this is expected to be reduced to kr 320 000 at the end of 2022. There are no accruals for earned interest revenues, neither in the beginning nor at the end of 2022. 7. DigiNet AS plans to purchase fixed assets for kr 8 000 000 during 2022, which will be paid in full by the end of the year. The company also plans to sell used fixed assets that will have a book value of kr 1 500 000 at the time of the sales. 8. To fund part of the investment in new fixed assets, the company plans an emission of shares that is expected to give the company kr 5 500 000 in new capital, of which kr 1 500 000 is a share premium, 9. DigiNet AS plans to borrow more money and will in 2022 apply for a new long-term bank loan of kr 5 000 000. During 2022 the company will also pay instalments on the existing long-term loan of altogether kr 2 500 000, and the short-term loan from the shareholder will also be paid in fult by the end of the year. 10. The payable taxes are paid in full the year after they are accrued for in the balance sheet as a short-term liability 11. There will be a new accrual for payable dividend of kr 1 200 000 at the end of 2022, and the remaining budgeted profit will be transferred to retained earnings. 12. The company has two bank accounts: One traditional account and one overdraft facility. All the in- and outgoing payments go through the overdraft account. Regardless of how the balance of the overdraft account develops during the year, the balance of the traditional account should increase with kr 500 000 during 2022. The Norwegian company DigiNet AS imports and sells equipment for computer networks. The company's Finance Department has recently developed the following budgeted income statement for the year 2022 (all figures in NOK). Sales income 84 000 000 500 000 Gain from sales of assets Cost of goods sold 43 000 000 Salaries and other personnel costs Depreciation Other payable operational costs Operational profit Financial revenue 30 000 000 2 000 000 6 000 000 3 500 000 30 000 Financial costs Profit before taxes Tax costs 1400 000 2 130 000 596 400 Profit after taxes 1533 600 The company's balance sheet per December 31, 2021, is expected to look like this: Fixed assets 30 000 000 inventory 8775 000 Accounts receivable 5 994 000 Bank deposits 1303 500 Assets 46 072 500 Share capital Premium fund 9 000 000 1800 000 Retained earnings Long-term debts Payable taxes Payable dividend Accounts payable Bank overdraft facility account 2 100 000 19 500 000 390 000 900 000 2 850 000 3495 000 Short-term loan from share holder 4 608 000 Other short-term liabilities 1429 500 Equity and debts 46 072 500 Your task today is to help the company to present a budgeted balance sheet per December 31, 2022, and a cash flow budget for 2022. Here is some additional information that may be relevant for this job: 1. You may disregard the effect of Value Added Tax and also assume that the company's tax cost is equal to the payable tax (no deferred taxes) 2. Sales and purchases are distributed evenly over the year, and we may assume that all months have 30 days 3. 10% of the sales income comes from customers who pay cash or use debit cards. On average, 20% of the credit sales are paid the same month that the sales occur, 70% in the month thereafter, and 10% after two months. 4. On average, 30% of the cost of sales invoices are paid in the month of the purchase, 50% the month thereafter and 20% after two months. The company plans to reduce the balance of the inventory by kr 1 000 000 during 2022. Other payable costs are paid the same month that they are taken to cost. 5. The company is expected to owe its employees kr 90 000 in payable salaries at the end of 2021 and this is expected to increase to kr 110 000 by the end of 2022. This is a part of the other short-term liabilities. Apart from the above, salaries and other personnel costs will be paid the same month as they have been taken to cost- 6. Accrued interest costs, which also is a part of other short-term liabilities, are expected to be kr 360 000 at the end of 2021, and this is expected to be reduced to kr 320 000 at the end of 2022. There are no accruals for earned interest revenues, neither in the beginning nor at the end of 2022. 7. DigiNet AS plans to purchase fixed assets for kr 8 000 000 during 2022, which will be paid in full by the end of the year. The company also plans to sell used fixed assets that will have a book value of kr 1 500 000 at the time of the sales. 8. To fund part of the investment in new fixed assets, the company plans an emission of shares that is expected to give the company kr 5 500 000 in new capital, of which kr 1 500 000 is a share premium, 9. DigiNet AS plans to borrow more money and will in 2022 apply for a new long-term bank loan of kr 5 000 000. During 2022 the company will also pay instalments on the existing long-term loan of altogether kr 2 500 000, and the short-term loan from the shareholder will also be paid in fult by the end of the year. 10. The payable taxes are paid in full the year after they are accrued for in the balance sheet as a short-term liability 11. There will be a new accrual for payable dividend of kr 1 200 000 at the end of 2022, and the remaining budgeted profit will be transferred to retained earnings. 12. The company has two bank accounts: One traditional account and one overdraft facility. All the in- and outgoing payments go through the overdraft account. Regardless of how the balance of the overdraft account develops during the year, the balance of the traditional account should increase with kr 500 000 during 2022.
Expert Answer:
Answer rating: 100% (QA)
Budgeted balance sheet per December 31 2022 Fixed assets New fixed assets 8000000 Used fixed assets ... View the full answer
Related Book For
Accounting Business Reporting for Decision Making
ISBN: 9780730302414
4th edition
Authors: Jacqueline Birt, Keryn Chalmers, Albie Brooks, Suzanne Byrne, Judy Oliver
Posted Date:
Students also viewed these accounting questions
-
AAA manufactures and sells equipment for amateur and professional competitors in equestrian sports (such as horse racing, steeplechase, show jumping, and harness racing). The company's annual sales...
-
Billings Company has developed the following budgeted income statement: Sales Revenue (2,300 units $14 sales price) $32,200 Total Variable Expenses (2,300 $6 per unit) (13,800) Contribution Margin...
-
Accounts Payable Accounts Receivable Cash Inventory and Sales Revenue are not involved in the Other Accounts column in either the cash receipts or cash payments journal and are not involved in any...
-
PWX Inc. has the following information for its years ended June 30: Required: Calculate the accounts receivable turnover and average collection period for 20X3 and 20X2. Comment on the trend. What...
-
Distinguish between the percentage-of-completion and the zero-profit (cost recovery) methods of revenue recognition. Which method requires the exercise of more judgment by managers? Explain.
-
B&P Ltd availed a lease from N&L Ltd. The conditions of the lease terms are as under: (i) Lease period is 3 years in the beginning of the year 2011 for equipment costing 10,00,000 and has an expected...
-
A computer engineer studied the working of a motherboard under different conditions. The response is heating effect (coded units). The factors are fan connectors (no. of pins), power connection...
-
Journalize entries for the following related transactions of Platypus Company: a. Purchased $71,500 of merchandise from Sitwell Co. on account, terms 1/10, n/30. b. Paid the amount owed on the...
-
You are writing a legal memorandum and want to include the following list. Which numbering system would be your best option? The three requirements of standing are 1) injury in fact, 2) causation,...
-
The mileage (in 1,000s of miles) that car owners get with a certain kind of radial tire is a random variable Y having a lognormal distribution such that Y = eX, where X is normally distributed. Let...
-
Choose a country Conduct internet research about the nonverbal behaviors often used in that country, especially for business. Feel free to make this interesting by writing about a country that you...
-
Do you believe it is a latent trait that makes a kid delinquency prone, or is delinquency a function of environment and socialization?
-
Do delinquents have cold and brittle relationships with their peers?
-
Can gangs be controlled without changing the economic opportunity structure of society? Are there any truly meaningful alternatives to gangs today for lower-class youths?
-
Can delinquent behavior be deterred by the threat of punishment? If not, how can it be controlled?
-
Is crime psychologically abnormal? Can there be normal crimes?
-
find:a) present worth euqivalent to these 8 cash flowsb) future worth euqivalent to these 8 cash flowsc)uniform series annual equivalents Restoring balance to the nitrogen cycle is one of the...
-
a. Determine the domain and range of the following functions.b. Graph each function using a graphing utility. Be sure to experiment with the window and orientation to give the best perspective of the...
-
Nail Transformation has provided the following financial data for the last two financial periods. The Manager, Hilda Polish, is beginning her planning for next year and requires the following...
-
Critique the two approaches to incorporating environmental and social performance in the balanced scorecard?
-
Craig Campbell commenced his own courier service, Campbell's Couriers. Set out below are some transactions of the business. 1. Purchased a second-hand delivery truck for $21 000 on credit 2. Placed...
-
Two projects of equal value have been evaluated using a multifactor productivity measure that combined labor-hours at \($30\) per hour and overhead expense calculated as 20% of labor expense for the...
-
One road-paving crew of six people worked 8 hours to pave 25 miles of two-lane road, while a smaller crew of four people worked 12 hours to pave 15 miles of four- lane road. Which crew was more...
-
The Bankston fulfilment center of Universal Logistics is a large warehouse that packs and ships customer orders from client on-line retailers. Five employees have been nominated for a productivity...
Study smarter with the SolutionInn App