Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
COMPANY NAME
Street Address DATE PREPA 01/01/2019
Less Sales Returns and Allowances $ 10.00 $ 10.00 $ 10.00 $ 10.00 $ 12.00
TOTAL COST OF GOODS SOLD (COGS) $ 200.00 $ 180.00 $ 160.00 $ 140.00 $ 160.00
CURRENT ASSETS
Cash $ 200.00 $ 300.00 $ 400.00 $ 500.00 $ 600.00
Inventory $ (300.00)
Intangible Assets
OTHER ASSETS
Deferred Income Tax $ 300.00 $ 310.00 $ 320.00 $ 330.00 $ 340.00
CURRENT LIABILITIES
Accounts Payable $ 45.00 $ 56.00 $ 54.00 $ 67.00 $ 78.00
LONG-TERM LIABILITIES
Long-Term Debt $ 34.00 $ 45.00 $ 56.00 $ 67.00
OWNER'S EQUITY
Owner's Investment $ 3.00 $ 4.00 $ 5.00 $ 6.00 $ 6.00
TOTAL LIABILITIES AND OWNER'S EQUITY $ 196.00 $ 213.00 $ 261.00 $ 324.00 $ 351.00
Debt Ratio (Total Liabilities / Total Assets) 0.34 0.12 0.13 0.16 0.17
Current Ratio (Current Assets / Current Liabilities) -0.67 4.25 4.03 2.84 2.30
Assets-to-Equity Ratio (Total Assets / Owner's Equity) 62.00 136.75 123.20 109.33 108.56
Debt-to-Equity Ratio (Total Liabilities / Owner's Equity) 20.78 16.75 16.40 17.00 18.50
PRO FORMA INCOME STATEMENT
COMPANY NAME
Street Address DATE PREPARED
NET SALES
Commissions $ - $ - $ - $ - $ -
Advertising $ - $ - $ - $ - $ -
Depreciation $ - $ - $ - $ - $ -
Employee Benefits $ - $ - $ - $ - $ -
Payroll Taxes $ - $ - $ - $ - $ -
Insurance $ - $ - $ - $ - $ -
Rent $ - $ - $ - $ - $ -
Utilities $ - $ - $ - $ - $ -
Depreciation and Amortization $ - $ - $ - $ - $ -
Office Supplies $ - $ - $ - $ - $ -
Postage $ - $ - $ - $ - $ -
Interest $ - $ - $ - $ - $ -
CURRENT ASSETS
Cash
Accounts Receivable
Inventory
Prepaid Expenses
Short-Term Investments
Intangible Assets
OTHER ASSETS
Deferred Income Tax
Other
TOTAL ASSETS $ - $ - $ - $ - $ -
CURRENT LIABILITIES
Accounts Payable
Short-Term Loans
Unearned Revenue
LONG-TERM LIABILITIES
Long-term debt
Other
OWNER'S EQUITY
Owner's Investment
Retained Earnings
Other