Use the above Adjusted Trial Balance to derive the full 2020 Statement of Income (Profit & Loss) of the company. Calculate and show Gross Profit, Operating Profit, Profit before Interest and Tax, Profit before Tax. Calculate Net Profit = Profit before Tax – Corporate Tax Expense assuming a 30% corporate tax rate. (Consider the various expenses incl. depreciation expense as part of operating expenses, although not as part of Cost of Goods Sold. Rent Revenue is part of non-operating activities)

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

(d) Use the above Adjusted Trial Balance to derive the full 2020 Statement of Income (Profit
& Loss) of the company. Calculate and show Gross Profit, Operating Profit, Profit before
Interest and Tax, Profit before Tax. Calculate Net Profit = Profit before Tax – Corporate Tax
Expense assuming a 30% corporate tax rate.
(Consider the various expenses incl. depreciation expense as part of operating expenses,
although not as part of Cost of Goods Sold. Rent Revenue is part of non-operating
activities)

31 Dec 2020
Unadjusted Trial Balance
Adjusting Entries
Adjusted Trial Balance
Accounts
Debit
Credit
Debit
Credit
Debit
Credit
Cash
€ 120,000
€ 120,000
Accounts Receivable
100,000
100,000
Notes Receivable
15,000
15,000
Interest Receivable
€ 1,500
1,500
Merchandise Inventory
130,000
130,000
Prepaid Insurance
2,000
€ 1,000
1,000
Land
70,000
70,000
Buildings & Equipment
350,000
350,000
Accumulated Depreciation
€ 115,000
45,000
€ 160,000
Accounts Payable
180,000
180,000
Notes payable
Salaries Payable
25,000
25,000
15,000
15,000
Interest Payable
Dividends Payable
1,200
1,200
20,000
20,000
Bond payables
100,000
100,000
Common stock
(=Ordinary Share Capital)
Additional Paid-in Capital
(=Share Premium)
180,000
180,000
30,000
30,000
Retained Earnings
40,000
40,000
Sales Revenue
600,000
600,000
Interest Revenue
1,500
1,500
Rent Revenue
10,000
10,000
Cost of Goods Sold
408,000
408,000
Advertising Expense
Salaries Expense
20,000
20,000
80,000
5,000
15,000
95,000
Interest Expense
1,200
6,200
Insurance Expense
1,000
1,000
Depreciation Expense
45,000
45,000
Totals
1,300,000
1,300,000
63,700
63,700
1,362,700
1,362,700
Transcribed Image Text:31 Dec 2020 Unadjusted Trial Balance Adjusting Entries Adjusted Trial Balance Accounts Debit Credit Debit Credit Debit Credit Cash € 120,000 € 120,000 Accounts Receivable 100,000 100,000 Notes Receivable 15,000 15,000 Interest Receivable € 1,500 1,500 Merchandise Inventory 130,000 130,000 Prepaid Insurance 2,000 € 1,000 1,000 Land 70,000 70,000 Buildings & Equipment 350,000 350,000 Accumulated Depreciation € 115,000 45,000 € 160,000 Accounts Payable 180,000 180,000 Notes payable Salaries Payable 25,000 25,000 15,000 15,000 Interest Payable Dividends Payable 1,200 1,200 20,000 20,000 Bond payables 100,000 100,000 Common stock (=Ordinary Share Capital) Additional Paid-in Capital (=Share Premium) 180,000 180,000 30,000 30,000 Retained Earnings 40,000 40,000 Sales Revenue 600,000 600,000 Interest Revenue 1,500 1,500 Rent Revenue 10,000 10,000 Cost of Goods Sold 408,000 408,000 Advertising Expense Salaries Expense 20,000 20,000 80,000 5,000 15,000 95,000 Interest Expense 1,200 6,200 Insurance Expense 1,000 1,000 Depreciation Expense 45,000 45,000 Totals 1,300,000 1,300,000 63,700 63,700 1,362,700 1,362,700
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Forecasting Financial Statement
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
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education