Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

HARD ROCK COMPANY Statement of Financial Position

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

HARD ROCK COMPANY

Statement of Financial Position


December 31,2019

ASSETS
Current Assets
Cash and cash equivalents $ 420,000.00
Trade and other receivables $ 620,000.00
Inventories $ 1,250,000.00
Prepaid Expenses $ 20,000.00
Total Current Assets $ 2,310,000.00

Noncurrent Assets
Property plant and Equipment $ 4,640,000.00
Long - Term Investment $ 2,000,000.00
Intangible Assets $ 300,000.00
Total Noncurrent Assets $ 6,940,000.00
Total Assets $ 9,250,000.00

LIABILITIES AND SHAREHOLDERS EQUITY


Current Liabilities
Trade and other Payables $ 620,000.00
Warranty Liability $ 50,000.00
Unearned Revenue $ 100,000.00
Total Current Liabilities $ 770,000.00

Noncurrent Liabilities
Bonds payable due on July 2021 $ 1,200,000.00
Bonds payable due on January 15 $ 200,000.00
Notes payable due on June 2021 $ 600,000.00
Deffered Tax Liability $ 100,000.00
Total Noncurrent Liabilities $ 2,100,000.00

Shareholders Equity
Share Capital $ 5,000,000.00
Reserves $ 500,000.00
Retained Earnings $ 880,000.00
Total Shareholders Equity $ 6,380,000.00

Total Liabilities and Shareholders Equity $ 9,250,000.00


Note 1- Cash and cash equivalents
Cash $ 420,000.00
Total Cash and cash equivalents $ 420,000.00

Note 2- Trade and other Receivables


Accounts Receivable $ 500,000.00
Allowance for Doubtful Accounts $ (50,000.00)
Notes Receivable $ 150,000.00
Claim Receivable $ 20,000.00
Total Trade and other Receivables $ 620,000.00

Note 3- Inventories
Finished Goods $ 400,000.00
Goods in Process $ 600,000.00
Raw Materials $ 200,000.00
Factory Supplies $ 50,000.00
Total Inventories $ 1,250,000.00

Note 4- Prepaid Expenses


Prepaid Insurance $ 20,000.00
Total Prepaid Expenses $ 20,000.00

Note 5- Property, Plant, and Equipment


Land $ 1,500,000.00
Building $ 4,000,000.00
Machinery $ 2,000,000.00
Tools $ 40,000.00
Total $ 7,540,000.00
Accumulated Depreciation $ 2,900,000.00
Carrying Amount $ 4,640,000.00

***Accumulated Depreciation
Building $ 1,600,000.00
Machinery $ 1,300,000.00
Total Accumulated Depreciation $ 2,900,000.00

NOTE 6- Long- Term Investments


Plant Expansion Fund $ 500,000.00
Investmenrt in bonds $ 1,500,000.00
Total Long- Term Investments $ 2,000,000.00

NOTE 7- Intangible Assets


Franchise $ 200,000.00
Goodwill $ 100,000.00
Total Intangible Assets $ 2,000,000.00
NOTE 8- Note and Other Payables
Accounts Payable $ 300,000.00
Notes Payable $ 100,000.00
Accrued Interest on note payable $ 10,000.00
Income Tax Payable $ 60,000.00
Dividends Payable $ 100,000.00
Accrued Expenses $ 30,000.00
Employees Income Tax Payable $ 20,000.00
$ 620,000.00

NOTE 9-Reserves
Share premium $ 500,000.00
Total reserves $ 500,000.00

You might also like