|
|
|
| Barth Company |
|
|
|
| Income Statement |
|
|
|
| For the Year Ended December 31, 2019 |
|
|
| Sales revenue |
|
| $500,000 |
|
|
| Cost of goods sold |
|
| 180,000 |
|
|
| Gross margin |
|
| 320,000 |
|
|
| Operating expenses |
|
|
| Wages expense |
|
| 40,000 |
|
|
| Supplies expense |
|
| 6,000 |
|
|
| Total operating expenses |
|
| 46,000 |
|
|
| Operating income |
|
| 274,000 |
|
|
| Other income, net |
|
| 0 |
|
|
| Income before provision for income taxes |
|
| 274,000 |
|
|
| Provision for income taxes |
|
| 0 |
|
|
| Net income |
|
| $ 274,000 |
|
|
|
| Barth Company |
|
|
|
| Balance Sheet |
|
|
|
| December 31, 2019 |
|
|
| Assets |
|
|
| Current assets |
|
|
| Cash |
|
| $148,000 |
|
|
| Accounts receivable |
|
| 30,000 |
|
|
| Supplies inventory |
|
| 3,000 |
|
|
| Inventory |
|
| 36,000 |
|
|
| Total current assets |
|
| 217,000 |
|
|
| Long-term assets |
|
|
| Land |
|
| 80,000 |
|
|
| Buildings |
|
| 151,000 |
|
|
| Equipment |
|
| 70,000 |
|
|
| Goodwill |
|
| 8,000 |
|
|
| Total assets |
|
| $526,000 |
|
|
| Liabilities and Shareholders' Equity |
|
|
| Current liabilities |
|
|
| Accounts payable |
|
| $16,000 |
|
|
| Total current liabilities |
|
| $16,000 |
|
|
| Long-term liabilities |
|
|
| Bonds payable, long-term |
|
| 200,000 |
|
|
| Total liabilities |
|
| $216,000 |
|
|
| Shareholders' equity |
|
|
| Common stock |
|
| 150,000 |
|
|
| Retained earnings |
|
| 160,000 |
|
|
| Total shareholders' equity |
|
| 310,000 |
|
|
| Total liabilities and shareholders' equity |
|
| $526,000 |