Scribd
Upload
16 views

ali kd

Uploaded by

domitioo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
16 views

ali kd

Uploaded by

domitioo
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

income statement december 31 20x3

sales 8000
opperating cost 7450
ebit 550
interest 150
ebt 400
taxe 160
net income 240

nb of chares 150
dividend 156

balance sheet december 31 20x3


cash 80
AC 240
inventory 720
totak curent assets 1040
fixed assets 3200

totale assets 4240

account payable 160


accrucial 40
nt 252
tot cr lb 452
lg term dbt 1244
totale dbt 1696
common stock 1605
retaint earning 939
totale liab 4240
income statement december 31 20x4 income statement december 31 20x5

sales 10400 c 10400


opperating 9685 opperating 9685
ebit 715 ebit 715
interest 150 interest 150
ebt 400 ebt 400
taxe 160 taxe 160
net income 240 net income 240

dividente 156 dividente 165


add to re 84 add to re 75

balance sheet december 31 20x4 balance sheet december 31 20x5


cash 104 cash 104
AC 312 AC 312
inventory 936 inventory 936
totak curen 1352 totak curen 1352
fixed asset 4160 fixed asset 4160

totale asse 5512 totale asse 5512

account pa 208
accrucial 52 account pa 208
nt 252 accrucial 52
tot cr lb 512 nt 328
lg term dbt 1244 tot cr lb 587.8261
totale dbt 1756 lg term dbt 1693
common st 1605 totale dbt 2280.626
retaint ear 1023 common st 2208
totale liab 4384 retaint ear 1014
totale liab 5503

afn 1128

max curent liab 588


add to note payable 76

mx total dbt 2205


add to lg term debt 449
add to comon stock 603
atement december 31 20x5

heet december 31 20x5

You might also like