Ratios
Finance & Accounting
Balance Sheet
Kudler Fine Foods Balance Sheet December 31, 2003
|
Assets |
|||
|
Current Assets: |
|
|
|
|
Cash |
|
$1,430,000 |
|
|
Accounts Receivable |
$86,000 |
|
|
|
Less: Reserve for Bad Debts |
$0 |
|
|
|
|
$86,000 |
$86,000 |
|
|
Merchandise Inventory |
|
$429,000 |
|
|
Prepaid Expenses |
|
$26,000 |
|
|
Notes Recievable |
|
$0 |
|
|
Total Current Assets |
|
$1,971,000 |
$1,971,000 |
|
Fixed Assets: |
|
|
|
|
Vehicles |
$63,000 |
|
|
|
Less: Accumulated Depreciation |
$27,750 |
|
|
|
|
$35,250 |
$35,250 |
|
|
Furniture and Fixtures |
$435,000 |
|
|
|
Less: Accumulated Depreciation |
$186,000 |
|
|
|
|
$249,000 |
$249,000 |
|
|
Equipment |
$634,000 |
|
|
|
Less: Accumulated Depreciation |
$214,000 |
|
|
|
|
$420,000 |
$420,000 |
|
|
Total Fixed Assets |
|
$704,250 |
$704,250 |
|
Other Assets: |
|
|
|
|
Goodwill |
|
$0 |
|
|
Total Other Assets |
|
$0 |
$0 |
|
Total Assets |
|
|
$2,675,250 |
|
|
|||
|
Liabilities and Capital |
|||
|
Current Liabilities: |
|
|
|
|
Accounts Payable |
$96,500 |
|
|
|
Sales Tax Payable |
$3,950 |
|
|
|
Payroll Taxes Payable |
$15,840 |
|
|
|
Accrued Wages Payable |
$0 |
|
|
|
Unearned Revenues |
$0 |
|
|
|
Short-Term Notes Payable |
$0 |
|
|
|
Short Term Bank Loan Payable |
$0 |
|
|
|
Total Current Liabilities |
$116,290 |
$116,290 |
|
|
Long Term Liabilities: |
|
|
|
|
Long-Term Notes Payable |
$630,000 |
|
|
|
Total Long Term Liabilities |
$630,000 |
$630,000 |
|
|
Total Liabilities |
|
$746,290 |
$746,290 |
|
Capital: |
|
|
|
|
Owner's Equity |
$746,290 |
|
|
|
Net Profit |
$1,182,670 |
|
|
|
Total Capital |
$1,928,960 |
|
$1,928,960 |
|
Total Liabilities and Capital |
|
|
$2,675,250 |