Answer:
a. How much is the firm's net working capital?
net working capital = current assets - current liabilities = (cash + accounts receivable + inventory) - (accounts payable + short term notes payable) = ($16,540 + $9,580 + $6,450) - ($4,770 + $600) = $27,200
b. Complete an income statement and a balance sheet for Belmond.
Belmond Inc.
Income Statement
For the Year Ended December 31, 202x
Sales $12,830
Cost of goods sold ($5,790)
Gross Profit $7,040
Operating Expenses ($1,330)
General and Administrative Expense ($870)
Interest Expense ($920)
Depreciation Expense ($540)
Operating Income $3,380
Taxes ($1,460)
Net Income $1,920
Belmond Inc.
Balance Sheet
For the Year Ended December 31, 202x
ASSETS
Cash $16,540
Accounts Receivable $9,580
Inventory $6,450
Building and Equipment $122,110
Accumulated Dep. ($34,370)
TOTAL ASSETS $120,310
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts Payable $4,770
Short-Term Notes Payable $600
Long-Term Debt $55,230
Common Stock $44,900
Retained Earnings $14,810
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $120,310
c. If you were asked to respond to parts (a) and (b) as part of a training exercise, what could you tell your boss about the company's financial condition based on your answers?"
The financial condition of the company can be considered healthy, since its profit margin is almost 15%, although its debt to equity ratio is high = $60,600 / $59,710 = 101.5%. The company has too much debt, even though it makes enough money to pay its obligations.
