Beruflich Dokumente
Kultur Dokumente
Assets
Current Assets
Cash and Cash Equivalents 570,000 440,000 130,000
Accounts Receivable 550,000 515,000 35,000
Inventory 810,000 890,000 (80,000)
Total Current Assets 1,930,000 1,845,000 85,000
Non-current Assets
Property, Plant and Equipment 1,145,000 1,070,000 75,000
Accumulated Depreciation (345,000) (280,000) 65,000
Patent 500,000 500,000 -
Accumulated Amortization (150,000) (100,000) 50,000
Total Non-current Assets 1,150,000 1,190,000 (40,000)
Liabilities
Current Liabilities
Accounts Payable 815,000 950,000 (135,000)
Total Current Liabilities 815,000 950,000 (135,000)
Non-current Liabilities
Note Payable- Long term debt 600,000 900,000 (300,000)
Total Non-current Liabilities 600,000 900,000 (300,000)
Total Liabilities 1,415,000 1,850,000 (435,000)
Shareholder’s Equity
Share Capital 1,080,000 820,000 260,000
Retained Earnings 585,000 365,000 220,000
Total Shareholder’s Equity 1,665,000 1,185,000 480,000
Additional Info:
-548,000 -240,000
548,000 - 240,000 =
Sandra Company
Statement of Cash Flows
For the Year Ended December 31, 2019
Amounts in Philippine Peso
2019 2018
Cash Flow from Operating Activities
Net Income ₱ 950,000 ₱ 760,000
Depreciation Expense ₱ 308,000 ₱ 240,000
Increase in Accounts Receivable ₱ (260,000) ₱ (210,000)
Increase in Inventory ₱ (518,000) ₱ (380,000)
Decrease/Increase in Prepaid Insurance ₱ 10,000 ₱ (90,000)
Increase in Accounts Payable ₱ 55,000 ₱ 345,000
Increase in Salaries Payable ₱ 30,000 ₱ 40,000
Increase in Utilities Payable ₱ 25,000 ₱ 15,000
Net Cash provided by Operating Activities ₱ 600,000 ₱ 720,000