Based upon the given financial statement, would you provide a credit line to this company? Support your decision by reference to your work in parts (1) through (4)

Income Tax Fundamentals 2020
38th Edition
ISBN:9780357391129
Author:WHITTENBURG
Publisher:WHITTENBURG
Chapter11: The Corporate Income Tax
Section: Chapter Questions
Problem 5P: Fisafolia Corporation has gross income from operations of $210,000 and operating expenses of...
icon
Related questions
Topic Video
Question
Based upon the given financial statement, would you provide a credit line to this company? Support your decision by reference to your work in parts (1) through (4).
KPC's Corporation
Vertical Analysis Income Statement
For this year and last year
This Year
Amount
Percent
680,000
100.0%
410,000
60.3%
270,000
39.75
190,000
27.9%
80,000
11.8%
1.0%
73,000
10.7%
22,000
3.2%
51,000
7.5%
KPC's Corporation
Vertical Analysis Balance Sheet
For this year and last year
This Year
Amount
Percent
50,000
8.8%
80,000
14.0%
180,000
31.6%
310,000 34.4%
300,000
52.6%
0.0%
-40.000
570,000 100.0%
100,000
17.5%
70,000
12.3%
80,000
14.0%
250.000
43.9%
130,000
22.8%
190.000
33.3%
320,000
56.1%
570,000 100.0%
Net Sales
Cost of goods sold
Gross profit
Operating expenses
Operating income
Interest expense
Profit before taxes
Taxes
Net income
ASSETS
Cash
Accounts receivable
Inventories
Total Current Assets
Plant & equipment
Less accumulated depreciation
Total Assets
LIABILITIES AND EQUITY
Accounts payable
Accrued liabilities
Mortgage payable
Total Liabilities
Stockholder's Equity
Common stock
Retained earnings
Total Stockholder's Equity
Total Liabilities and Equity
7,000
Last Year
Amount
600,000
330,000
270,000
192,000
78,000
2,000
76,000
22,800
53,200
Last Year
Amount
40,000
60,000
110,000
210.000
260,000
-20.000
450,000
150,000
50,000
200,000
90,000
160.000
250,000
450,000
Percent
100.0%
55.0%
45.0%
32.0%
13.0%
0.3%
12.7%
3.8%
8.9%
Percent
8.9%
13.3%
24.4%
46.7%
57.8%
-4.4%
100.0%
33.3%
11.1%
0.0%
44.4%
20.0%
35.6%
55.65
100.0%
=
Transcribed Image Text:KPC's Corporation Vertical Analysis Income Statement For this year and last year This Year Amount Percent 680,000 100.0% 410,000 60.3% 270,000 39.75 190,000 27.9% 80,000 11.8% 1.0% 73,000 10.7% 22,000 3.2% 51,000 7.5% KPC's Corporation Vertical Analysis Balance Sheet For this year and last year This Year Amount Percent 50,000 8.8% 80,000 14.0% 180,000 31.6% 310,000 34.4% 300,000 52.6% 0.0% -40.000 570,000 100.0% 100,000 17.5% 70,000 12.3% 80,000 14.0% 250.000 43.9% 130,000 22.8% 190.000 33.3% 320,000 56.1% 570,000 100.0% Net Sales Cost of goods sold Gross profit Operating expenses Operating income Interest expense Profit before taxes Taxes Net income ASSETS Cash Accounts receivable Inventories Total Current Assets Plant & equipment Less accumulated depreciation Total Assets LIABILITIES AND EQUITY Accounts payable Accrued liabilities Mortgage payable Total Liabilities Stockholder's Equity Common stock Retained earnings Total Stockholder's Equity Total Liabilities and Equity 7,000 Last Year Amount 600,000 330,000 270,000 192,000 78,000 2,000 76,000 22,800 53,200 Last Year Amount 40,000 60,000 110,000 210.000 260,000 -20.000 450,000 150,000 50,000 200,000 90,000 160.000 250,000 450,000 Percent 100.0% 55.0% 45.0% 32.0% 13.0% 0.3% 12.7% 3.8% 8.9% Percent 8.9% 13.3% 24.4% 46.7% 57.8% -4.4% 100.0% 33.3% 11.1% 0.0% 44.4% 20.0% 35.6% 55.65 100.0% =
KPC Corporation
Cash Flow Statement Indirect Method
For the year ended December 31, This year
Particulars
Cash flow from Operating Activity
Adjustments to reconcile net income to
Depreciation on Fixed assets
operating profit before working capital changes
Increase Accounts receivable
Increase Inventories
Decrease Accounts Payable
Increase Accrued Liabilities
cash generation from Operating Activity
Cash flow from investing activities
Purchase of Plant & Equipment
Cash generation from investing Activities
Cash flow fron Financing activities
Issue of common stock
Issue Mortgage Payable
Dividend Paid
Cash generation from financing Activities
Net Increase in cash and cash equivalent
Beginning Cash Balance
Ending Cash Balance
A
1 Particulars
2 Efficiency ratios
3 Total assets turnover ratio
4 Accounts receivables ratio
5 Accounts payable ratio
6 Inventory turnover ratio
7
Days sales in Inventory ratio=360/B6
8
9 Liquidity ratios
10 Current ratio
11 Quick ratio
12 Cash ratio
13
14 Leverage ratios
15 Debt equity ratio
16 Debt ratio
17
18 Profitability ratios
19 Gross Profit margin
20 Net Profit margin
21 Operating profit margin
22 Return on assets
Net income
$
51,000
20,000
71,000
(20,000)
(70,000)
(50,000)
20,000
(49,000)
(40,000.00)
(40,000)
40,000
80,000
(21,000)
B
с
Current Year Previous Year
-680000/570000-600000/450000
-680000/80000=600000/60000
-410000/100000-330000/150000
-410000/180000 -330000/110000
=360/C6
=310000/170000=210000/200000
=130000/170000-100000/200000
-50000/170000-40000/200000
=250000/320000-200000/250000
=250000/570000-200000/450000
=270000/680000 -270000/600000
-51000/680000 -53200/600000
-80000/680000 -53200/78000
-51000/570000-53200/450000
$
(49,000)
(40,000)
99,000
10,000
40,000
50,000
Transcribed Image Text:KPC Corporation Cash Flow Statement Indirect Method For the year ended December 31, This year Particulars Cash flow from Operating Activity Adjustments to reconcile net income to Depreciation on Fixed assets operating profit before working capital changes Increase Accounts receivable Increase Inventories Decrease Accounts Payable Increase Accrued Liabilities cash generation from Operating Activity Cash flow from investing activities Purchase of Plant & Equipment Cash generation from investing Activities Cash flow fron Financing activities Issue of common stock Issue Mortgage Payable Dividend Paid Cash generation from financing Activities Net Increase in cash and cash equivalent Beginning Cash Balance Ending Cash Balance A 1 Particulars 2 Efficiency ratios 3 Total assets turnover ratio 4 Accounts receivables ratio 5 Accounts payable ratio 6 Inventory turnover ratio 7 Days sales in Inventory ratio=360/B6 8 9 Liquidity ratios 10 Current ratio 11 Quick ratio 12 Cash ratio 13 14 Leverage ratios 15 Debt equity ratio 16 Debt ratio 17 18 Profitability ratios 19 Gross Profit margin 20 Net Profit margin 21 Operating profit margin 22 Return on assets Net income $ 51,000 20,000 71,000 (20,000) (70,000) (50,000) 20,000 (49,000) (40,000.00) (40,000) 40,000 80,000 (21,000) B с Current Year Previous Year -680000/570000-600000/450000 -680000/80000=600000/60000 -410000/100000-330000/150000 -410000/180000 -330000/110000 =360/C6 =310000/170000=210000/200000 =130000/170000-100000/200000 -50000/170000-40000/200000 =250000/320000-200000/250000 =250000/570000-200000/450000 =270000/680000 -270000/600000 -51000/680000 -53200/600000 -80000/680000 -53200/78000 -51000/570000-53200/450000 $ (49,000) (40,000) 99,000 10,000 40,000 50,000
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Accounting Equation
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Income Tax Fundamentals 2020
Income Tax Fundamentals 2020
Accounting
ISBN:
9780357391129
Author:
WHITTENBURG
Publisher:
Cengage
Financial Accounting Intro Concepts Meth/Uses
Financial Accounting Intro Concepts Meth/Uses
Finance
ISBN:
9781285595047
Author:
Weil
Publisher:
Cengage
Century 21 Accounting General Journal
Century 21 Accounting General Journal
Accounting
ISBN:
9781337680059
Author:
Gilbertson
Publisher:
Cengage
SWFT Essntl Tax Individ/Bus Entities 2020
SWFT Essntl Tax Individ/Bus Entities 2020
Accounting
ISBN:
9780357391266
Author:
Nellen
Publisher:
Cengage
SWFT Corp Partner Estates Trusts
SWFT Corp Partner Estates Trusts
Accounting
ISBN:
9780357161548
Author:
Raabe
Publisher:
Cengage
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage