Homework Help is Here – Start Your Trial Now!
Business
Accounting
Extracts from CeeCee's accounts: Statement of Comprehensive Income, Statement of Financial Position and Statement of Changes in Equity Statement of Comprehensive Income Year ended 31 December 2008 Year ended 31 December 2007 € million € million Sales revenue 2,700 2,358 1,824 Operating costs 2,084 Operating profit Finance costs (net) 616 22 178 534 26 152 Tax expense (effective tax rate is 30%) Profit for the period 416 356 Statement of Financial Position As at 31 December 2008 As at 31 December 2007 € million €million € million € million Non-current assets (net) 1,438 1,363 Current assets Trade receivables Inventory Cash and cash equivalents 24 286 313 20 234 174 623 428 Total assets 2,061 1,791 Equity and liabilities Equity Share capital Share premium Retained earnings 50 40 1.038 50 40 830 1,128 920 Non-current labilities 300 300 Current liabilities Trade payables 455 178 419 Tax payable 152 633 571 Total equity and liabilities 2,061 1,791 Note: Paid in share capital represents 100 million shares of €0.50 each at 31 December 2008 Statement of Changes in Equity Share capital premium earnings Share Retained Total € million €million € million €million Balance at 31 December 2007 Profit for the period Dividends paid 50 40 830 416 208 920 416 208 Balance at 31 Decomber 2008 50 40 1,038 1,128

Extracts from CeeCee's accounts: Statement of Comprehensive Income, Statement of Financial Position and Statement of Changes in Equity Statement of Comprehensive Income Year ended 31 December 2008 Year ended 31 December 2007 € million € million Sales revenue 2,700 2,358 1,824 Operating costs 2,084 Operating profit Finance costs (net) 616 22 178 534 26 152 Tax expense (effective tax rate is 30%) Profit for the period 416 356 Statement of Financial Position As at 31 December 2008 As at 31 December 2007 € million €million € million € million Non-current assets (net) 1,438 1,363 Current assets Trade receivables Inventory Cash and cash equivalents 24 286 313 20 234 174 623 428 Total assets 2,061 1,791 Equity and liabilities Equity Share capital Share premium Retained earnings 50 40 1.038 50 40 830 1,128 920 Non-current labilities 300 300 Current liabilities Trade payables 455 178 419 Tax payable 152 633 571 Total equity and liabilities 2,061 1,791 Note: Paid in share capital represents 100 million shares of €0.50 each at 31 December 2008 Statement of Changes in Equity Share capital premium earnings Share Retained Total € million €million € million €million Balance at 31 December 2007 Profit for the period Dividends paid 50 40 830 416 208 920 416 208 Balance at 31 Decomber 2008 50 40 1,038 1,128

College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
23rd Edition
ISBN:9781337794756
Author:HEINTZ, James A.
Publisher:HEINTZ, James A.
Chapter10: Accounting For Sales And Cash Receipts
Section: Chapter Questions
Problem 4SEB: SALES RETURNS AND ALLOWANCES ADJUSTMENT At the end of year 1, MCs estimates that 2,400 of the...
See similar textbooks
icon
Related questions
Question

Question:

5. Liquidity Balance sheet figures cash (need interpretation)

• Cash balance
• Overdraft and borrowings

• Current liabilities

Summary of CeeCee's shops and relevant key statistics Year ended 31 December 2007 Year ended Year ended 31 December 2008 31 December 2009 Actual Latest full year forecast Actual Number of shops: Start of year Large Medium 60 164 300 80 190 100 210 300 Small 300 Total 524 570 610 New shop openings Large Medium 20 26 20 10 10 20 Small Total 46 40 20 End of year Large Medium 100 80 190 110 220 210 Small 300 300 300 Total 570 610 630 Average for the year Large Medium Small 70 90 177 300 200 300 105 215 300 Total 547 590 620 Total sales area (all shops) (square metres) - end year 568,000 632,000 664,000 - average for the year 532,400 600,000 648,000 Average sales area (square metres) 973 1017 1045 Average sales revenue per square metre 4,429 4,500 4,292 | Average gross margin % 59.8% 60.1% 59.1% Operating profit (before finance costs and €m 534 616 634 tax) Average operating profit % 22.6% 22.8% 22.8%
Transcribed Image Text:Summary of CeeCee's shops and relevant key statistics Year ended 31 December 2007 Year ended Year ended 31 December 2008 31 December 2009 Actual Latest full year forecast Actual Number of shops: Start of year Large Medium 60 164 300 80 190 100 210 300 Small 300 Total 524 570 610 New shop openings Large Medium 20 26 20 10 10 20 Small Total 46 40 20 End of year Large Medium 100 80 190 110 220 210 Small 300 300 300 Total 570 610 630 Average for the year Large Medium Small 70 90 177 300 200 300 105 215 300 Total 547 590 620 Total sales area (all shops) (square metres) - end year 568,000 632,000 664,000 - average for the year 532,400 600,000 648,000 Average sales area (square metres) 973 1017 1045 Average sales revenue per square metre 4,429 4,500 4,292 | Average gross margin % 59.8% 60.1% 59.1% Operating profit (before finance costs and €m 534 616 634 tax) Average operating profit % 22.6% 22.8% 22.8%
2009 Full year forecast and extracts from 5 year plan Extracts from CeeCee's accounts: Extracts from 5 year plan Latest Full year Note: All figures shown in the financial data below are forecast Statement of Comprehensive Income, Statement of Financial Position and Statement of Changes in Equity based on 2009 prices Statement of Comprehensive Income Year ended 31 December 2007 Year ended 31 December 2008 2009 2010 2011 2012 2013 2014 € million € million Number of shops: End year Sales revenue 2,700 2,084 2,358 1,824 630 650 672 702 750 800 Operating costs Average for year 620 640 661 687 726 775 Operating profit Finance costs (net) Tax expense (effective tax rate is 30%) 616 534 22 26 178 152 Sales area for all shops Profit for the period 416 (square metres) 356 Statement of Financial Position As at 31 December 2008 As at 31 December 2007 Average for year 648,000 680,000 713,200 752,400 808,800 879,600 € million €million € million € million € million € million € million € million € million € million Non-current assets (net) 1,438 1,363 Sales revenue 2,781 2,985 3,319 3,781 4,390 5,156 Current assets Trade receivables Inventory Cash and cash equivalents 24 20 Operating profit 286 234 634 690 780 896 1,045 1,237 313 174 623 428 Total assets 2,061 1,791 * Sales revenue for 2010 to 2014 includes sales revenue generated by shops and online trading Equity and liabilities Equity Share capital Share premium Retained earnings 50 50 40 40 1,038 830 1,128 920 Non-current liabilities 300 300 Current liabilities Trade payables Тах рayable 455 178 419 152 633 571 Total equity and liabilities 2,061 1,791 Note: Paid in share capital represents 100 million shares of €0.50 each at 31 December 2008 Statement of Changes in Equity Share сapltal Share premium Retained earnings Total € million € million € million € million Balance at 31 December 2007 Profit for the period Dividends paid 50 40 830 416 920 416 208 208 Balance at 31 December 2008 50 40 1,038 1,128
Transcribed Image Text:2009 Full year forecast and extracts from 5 year plan Extracts from CeeCee's accounts: Extracts from 5 year plan Latest Full year Note: All figures shown in the financial data below are forecast Statement of Comprehensive Income, Statement of Financial Position and Statement of Changes in Equity based on 2009 prices Statement of Comprehensive Income Year ended 31 December 2007 Year ended 31 December 2008 2009 2010 2011 2012 2013 2014 € million € million Number of shops: End year Sales revenue 2,700 2,084 2,358 1,824 630 650 672 702 750 800 Operating costs Average for year 620 640 661 687 726 775 Operating profit Finance costs (net) Tax expense (effective tax rate is 30%) 616 534 22 26 178 152 Sales area for all shops Profit for the period 416 (square metres) 356 Statement of Financial Position As at 31 December 2008 As at 31 December 2007 Average for year 648,000 680,000 713,200 752,400 808,800 879,600 € million €million € million € million € million € million € million € million € million € million Non-current assets (net) 1,438 1,363 Sales revenue 2,781 2,985 3,319 3,781 4,390 5,156 Current assets Trade receivables Inventory Cash and cash equivalents 24 20 Operating profit 286 234 634 690 780 896 1,045 1,237 313 174 623 428 Total assets 2,061 1,791 * Sales revenue for 2010 to 2014 includes sales revenue generated by shops and online trading Equity and liabilities Equity Share capital Share premium Retained earnings 50 50 40 40 1,038 830 1,128 920 Non-current liabilities 300 300 Current liabilities Trade payables Тах рayable 455 178 419 152 633 571 Total equity and liabilities 2,061 1,791 Note: Paid in share capital represents 100 million shares of €0.50 each at 31 December 2008 Statement of Changes in Equity Share сapltal Share premium Retained earnings Total € million € million € million € million Balance at 31 December 2007 Profit for the period Dividends paid 50 40 830 416 920 416 208 208 Balance at 31 December 2008 50 40 1,038 1,128
Expert Solution
steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Accounting for Cash and cash equivalents
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
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
Financial Accounting
Financial Accounting
Accounting
ISBN:
9781337272124
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Century 21 Accounting General Journal
Century 21 Accounting General Journal
Accounting
ISBN:
9781337680059
Author:
Gilbertson
Publisher:
Cengage
Century 21 Accounting Multicolumn Journal
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:
9781337679503
Author:
Gilbertson
Publisher:
Cengage
College Accounting, Chapters 1-27 (New in Account…
College Accounting, Chapters 1-27 (New in Account…
Accounting
ISBN:
9781305666160
Author:
James A. Heintz, Robert W. Parry
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS