SlideShare a Scribd company logo
1 of 11
The Balance Sheet and Key
               Financial Ratios


         Training Objective: To understand the Balance Sheet and some key financial
         ratios.




Novus Business and IT Training Program
The Balance Sheet
The Balance Sheet is a financial statement that is
created at intervals, usually every 3 months and
every year.

It is like photograph. It shows values at a given
point in time.



Novus Business and IT Training Program               1
The Balance Sheet
The balance sheet shows values in three main
segments:

     – Assets                            What the company owns

     – Liabilities                       What the company owes

     – Equity                            How much the owners have
                                           invested

Novus Business and IT Training Program                           2
Assets
Assets are divided into two major categories:
    Current Assets:                         Fixed Assets:
        Cash                                 Property, Plant and Equipment
        Short-Term Investments               Intangible Assets
        Inventory                            Accumulated Depreciation
        Pre-Paid Expenses                    Other
        Accounts Receivable
        Reserves Against Receivables




Novus Business and IT Training Program                                       3
Sample Balance Sheet
Under each main segment there are a number of accounts.
                                          Star Hat Store Balance Sheet
                                                             Dec 31 2011     Dec 31 2010
                  Assets
                      Cash                                          20,000          65,000
                      Inventory                                    143,600         107,000
                      Accounts Receivable                           30,000               0
                      Property, Plant & Equipment (gross)           60,000          60,000
                      Accumulated Depreciation                     -10,000               0
                      Net Property, Plant & Equipment               50,000          60,000
                            Total Assets                           243,600         232,000
                  Liabilities
                      Accounts Payable                              64,000          32,000
                      Current portion of long-term debt              5,000               0
                      Long-term Debt                                60,000          90,000
                            Total Liabilities                      129,000         122,000
                  Equity
                      Paid-In Capital                              110,000         110,000
                      Retained Earnings                              4,600               0
                            Total Equity                           114,600         110,000

 Novus Business and IT Training Program                                                      4
Liabilities
Liabilities are also divided into two major categories:

  Current Liabilities:                         Long-term Liabilities:
      Accounts Payable                          Long-term Debt
      Short-Term Debt
      Current portion of long-term debt




Novus Business and IT Training Program                                  5
Sample Balance Sheet
Under each main segment there are a number of accounts.
                                          Star Hat Store Balance Sheet
                                                             Dec 31 2011     Dec 31 2010
                  Assets
                      Cash                                          20,000          65,000
                      Inventory                                    143,600         107,000
                      Accounts Receivable                           30,000               0
                      Property, Plant & Equipment (gross)           60,000          60,000
                      Accumulated Depreciation                     -10,000               0
                      Net Property, Plant & Equipment               50,000          60,000
                            Total Assets                           243,600         232,000
                  Liabilities
                      Accounts Payable                              64,000          32,000
                      Current portion of long-term debt              5,000               0
                      Long-term Debt                                60,000          90,000
                            Total Liabilities                      129,000         122,000
                  Equity
                      Paid-In Capital                              110,000         110,000
                      Retained Earnings                              4,600               0
                            Total Equity                           114,600         110,000

 Novus Business and IT Training Program                                                      6
Balance
Here is the balance:

               Assets = Liabilities + Equity

            How the                         Where the money
            money is                          comes from
           being used




Novus Business and IT Training Program                        7
Sample Balance Sheet
                          Assets = Liabilities + Equity
                           Star Hat Store Balance Sheet
                                              Dec 31 2011     Dec 31 2010
  Assets
      Cash                                           20,000          65,000
      Inventory                                     143,600         107,000   243,600 = 129,000 + 114,600
      Accounts Receivable                            30,000               0
      Property, Plant & Equipment (gross)            60,000          60,000
      Accumulated Depreciation                      -10,000               0
      Net Property, Plant & Equipment                50,000          60,000
            Total Assets                            243,600         232,000
  Liabilities
      Accounts Payable                               64,000          32,000
      Current portion of long-term debt               5,000               0
      Long-term Debt                                 60,000          90,000
            Total Liabilities                       129,000         122,000
  Shareholders' Equity
     Paid-In Capital                                110,000         110,000
     Retained Earnings                                4,600               0
         Total Shareholders Equity                  114,600         110,000

Novus Business and IT Training Program                                                              8
Safety: Debt to Equity Ratio

                        Star Hat Store Balance Sheet
                                          Dec 31 2011      Dec 31 2010
Assets
   Cash                                          20,000           65,000   Debt to Equity Ratio
   Inventory                                    143,600          107,000
   Accounts Receivable                           30,000                0
                                                                                 129,000
   Property, Plant & Equipment (gross)           60,000           60,000
   Accumulated Depreciation                     -10,000                0
   Net Property, Plant & Equipment               50,000           60,000                =   1.1x
       Total Assets                             243,600          232,000
Liabilities                                                                      114,600
    Accounts Payable                             64,000           32,000
    Current portion of long-term debt             5,000                0
    Long-term Debt                               60,000           90,000
          Total Liabilities                     129,000          122,000
Shareholders' Equity
    Paid-In Capital                              110,000         110,000
    Retained Earnings                              4,600               0
          Total Shareholders Equity              114,600         110,000


Novus Business and IT Training Program                                                            9
Using Financial Statements Together
             Star Hat Store Income Statement                             Star Hat Store Balance Sheet
                              Year Ending  Year Ending                                        31-Dec-11     31-Dec-10
                              31-Dec-2011  31-Dec-2010   Assets
                                                            Cash                                   20,000      65,000
Sales                            100,000       80,000       Inventory                             143,600     107,000
   Cost of Goods Sold     -       65,000       55,000       Accounts Receivable                    30,000           0
                                                            Property, Plant & Equipment (gross)    60,000      60,000
Gross Income             =        35,000       25,000       Accumulated Depreciation              -10,000           0
  Selling General and    -        15,000       15,000       Net Property, Plant & Equipment        50,000      60,000
  Admin Expenses                                              Total Assets                        243,600     232,000
                                                         Liabilities
Operating Income       =          20,000       10,000       Accounts Payable                       64,000      32,000
  Other Income and Exp -           8,000        8,000       Current portion of long-term debt       5,000           0
                                                            Long-term Debt                         60,000      90,000
Pre-Tax Income           =        12,000         2,000        Total Liabilities                   129,000     122,000
   Taxes                 -         2,400           400   Shareholders' Equity
                                                            Paid-In Capital                       110,000     110,000
Net Income               =          9,600        1,600      Retained Earnings                       4,600           0
                                                              Total Shareholders Equity           114,600     110,000


                                                              9,600
                              Return on Equity:                         =      8.4%
                                                           114,600
      Novus Business and IT Training Program                                                                  10

More Related Content

More from Novus Business and IT Training Program

More from Novus Business and IT Training Program (18)

Word Lesson 4: Further Functions
Word Lesson 4: Further FunctionsWord Lesson 4: Further Functions
Word Lesson 4: Further Functions
 
Excel Lesson 4: Report Generation
Excel Lesson 4: Report GenerationExcel Lesson 4: Report Generation
Excel Lesson 4: Report Generation
 
Excel 3: Data Analysis
Excel 3: Data Analysis Excel 3: Data Analysis
Excel 3: Data Analysis
 
PowerPoint Lesson 2: Slide Design
PowerPoint Lesson 2: Slide DesignPowerPoint Lesson 2: Slide Design
PowerPoint Lesson 2: Slide Design
 
PowerPoint Lesson 1: PowerPoint Basics
PowerPoint Lesson 1: PowerPoint BasicsPowerPoint Lesson 1: PowerPoint Basics
PowerPoint Lesson 1: PowerPoint Basics
 
Word Lesson 1: Word Basics
Word Lesson 1: Word BasicsWord Lesson 1: Word Basics
Word Lesson 1: Word Basics
 
Excel Lesson 2: Data Entry
Excel Lesson 2: Data EntryExcel Lesson 2: Data Entry
Excel Lesson 2: Data Entry
 
Excel Lesson 1: Excel Basics
Excel Lesson 1: Excel BasicsExcel Lesson 1: Excel Basics
Excel Lesson 1: Excel Basics
 
PowerPoint Lesson 3: Advanced Slide Design
PowerPoint Lesson 3: Advanced Slide DesignPowerPoint Lesson 3: Advanced Slide Design
PowerPoint Lesson 3: Advanced Slide Design
 
Lesson 23: Leadership and Teambuilding
Lesson 23: Leadership and TeambuildingLesson 23: Leadership and Teambuilding
Lesson 23: Leadership and Teambuilding
 
Lesson 22: Porter's Five Forces Theory
Lesson 22: Porter's Five Forces TheoryLesson 22: Porter's Five Forces Theory
Lesson 22: Porter's Five Forces Theory
 
Lesson 19: Analyzing Cash Flow
Lesson 19: Analyzing Cash FlowLesson 19: Analyzing Cash Flow
Lesson 19: Analyzing Cash Flow
 
Lesson 18: Competitive Analysis
Lesson 18: Competitive AnalysisLesson 18: Competitive Analysis
Lesson 18: Competitive Analysis
 
Lesson 15: Strategic Planning
Lesson 15: Strategic PlanningLesson 15: Strategic Planning
Lesson 15: Strategic Planning
 
Lesson 9: Managing People
Lesson 9: Managing PeopleLesson 9: Managing People
Lesson 9: Managing People
 
Lesson 1: Vision and Mission Statements
Lesson 1: Vision and Mission StatementsLesson 1: Vision and Mission Statements
Lesson 1: Vision and Mission Statements
 
Lesson 24: Writing a Business Plan
Lesson 24: Writing a Business PlanLesson 24: Writing a Business Plan
Lesson 24: Writing a Business Plan
 
Lesson 3: Startup Capital
Lesson 3: Startup CapitalLesson 3: Startup Capital
Lesson 3: Startup Capital
 

Recently uploaded

GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in managementchhavia330
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation SlidesKeppelCorporation
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...lizamodels9
 
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfCatalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfOrient Homes
 
Socio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptxSocio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptxtrishalcan8
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesDipal Arora
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 
Catalogue ONG NUOC PPR DE NHAT .pdf
Catalogue ONG NUOC PPR DE NHAT      .pdfCatalogue ONG NUOC PPR DE NHAT      .pdf
Catalogue ONG NUOC PPR DE NHAT .pdfOrient Homes
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Serviceritikaroy0888
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsApsara Of India
 
DEPED Work From Home WORKWEEK-PLAN.docx
DEPED Work From Home  WORKWEEK-PLAN.docxDEPED Work From Home  WORKWEEK-PLAN.docx
DEPED Work From Home WORKWEEK-PLAN.docxRodelinaLaud
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLSeo
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Delhi Call girls
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.Aaiza Hassan
 
Progress Report - Oracle Database Analyst Summit
Progress  Report - Oracle Database Analyst SummitProgress  Report - Oracle Database Analyst Summit
Progress Report - Oracle Database Analyst SummitHolger Mueller
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdfRenandantas16
 
Sales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for SuccessSales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for SuccessAggregage
 

Recently uploaded (20)

GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in management
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfCatalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
 
Socio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptxSocio-economic-Impact-of-business-consumers-suppliers-and.pptx
Socio-economic-Impact-of-business-consumers-suppliers-and.pptx
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
Catalogue ONG NUOC PPR DE NHAT .pdf
Catalogue ONG NUOC PPR DE NHAT      .pdfCatalogue ONG NUOC PPR DE NHAT      .pdf
Catalogue ONG NUOC PPR DE NHAT .pdf
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
 
DEPED Work From Home WORKWEEK-PLAN.docx
DEPED Work From Home  WORKWEEK-PLAN.docxDEPED Work From Home  WORKWEEK-PLAN.docx
DEPED Work From Home WORKWEEK-PLAN.docx
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
 
Progress Report - Oracle Database Analyst Summit
Progress  Report - Oracle Database Analyst SummitProgress  Report - Oracle Database Analyst Summit
Progress Report - Oracle Database Analyst Summit
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 
Sales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for SuccessSales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for Success
 

Lesson 13: Balance Sheet and Key Financial Ratios

  • 1. The Balance Sheet and Key Financial Ratios Training Objective: To understand the Balance Sheet and some key financial ratios. Novus Business and IT Training Program
  • 2. The Balance Sheet The Balance Sheet is a financial statement that is created at intervals, usually every 3 months and every year. It is like photograph. It shows values at a given point in time. Novus Business and IT Training Program 1
  • 3. The Balance Sheet The balance sheet shows values in three main segments: – Assets What the company owns – Liabilities What the company owes – Equity How much the owners have invested Novus Business and IT Training Program 2
  • 4. Assets Assets are divided into two major categories: Current Assets: Fixed Assets: Cash Property, Plant and Equipment Short-Term Investments Intangible Assets Inventory Accumulated Depreciation Pre-Paid Expenses Other Accounts Receivable Reserves Against Receivables Novus Business and IT Training Program 3
  • 5. Sample Balance Sheet Under each main segment there are a number of accounts. Star Hat Store Balance Sheet Dec 31 2011 Dec 31 2010 Assets Cash 20,000 65,000 Inventory 143,600 107,000 Accounts Receivable 30,000 0 Property, Plant & Equipment (gross) 60,000 60,000 Accumulated Depreciation -10,000 0 Net Property, Plant & Equipment 50,000 60,000 Total Assets 243,600 232,000 Liabilities Accounts Payable 64,000 32,000 Current portion of long-term debt 5,000 0 Long-term Debt 60,000 90,000 Total Liabilities 129,000 122,000 Equity Paid-In Capital 110,000 110,000 Retained Earnings 4,600 0 Total Equity 114,600 110,000 Novus Business and IT Training Program 4
  • 6. Liabilities Liabilities are also divided into two major categories: Current Liabilities: Long-term Liabilities: Accounts Payable Long-term Debt Short-Term Debt Current portion of long-term debt Novus Business and IT Training Program 5
  • 7. Sample Balance Sheet Under each main segment there are a number of accounts. Star Hat Store Balance Sheet Dec 31 2011 Dec 31 2010 Assets Cash 20,000 65,000 Inventory 143,600 107,000 Accounts Receivable 30,000 0 Property, Plant & Equipment (gross) 60,000 60,000 Accumulated Depreciation -10,000 0 Net Property, Plant & Equipment 50,000 60,000 Total Assets 243,600 232,000 Liabilities Accounts Payable 64,000 32,000 Current portion of long-term debt 5,000 0 Long-term Debt 60,000 90,000 Total Liabilities 129,000 122,000 Equity Paid-In Capital 110,000 110,000 Retained Earnings 4,600 0 Total Equity 114,600 110,000 Novus Business and IT Training Program 6
  • 8. Balance Here is the balance: Assets = Liabilities + Equity How the Where the money money is comes from being used Novus Business and IT Training Program 7
  • 9. Sample Balance Sheet Assets = Liabilities + Equity Star Hat Store Balance Sheet Dec 31 2011 Dec 31 2010 Assets Cash 20,000 65,000 Inventory 143,600 107,000 243,600 = 129,000 + 114,600 Accounts Receivable 30,000 0 Property, Plant & Equipment (gross) 60,000 60,000 Accumulated Depreciation -10,000 0 Net Property, Plant & Equipment 50,000 60,000 Total Assets 243,600 232,000 Liabilities Accounts Payable 64,000 32,000 Current portion of long-term debt 5,000 0 Long-term Debt 60,000 90,000 Total Liabilities 129,000 122,000 Shareholders' Equity Paid-In Capital 110,000 110,000 Retained Earnings 4,600 0 Total Shareholders Equity 114,600 110,000 Novus Business and IT Training Program 8
  • 10. Safety: Debt to Equity Ratio Star Hat Store Balance Sheet Dec 31 2011 Dec 31 2010 Assets Cash 20,000 65,000 Debt to Equity Ratio Inventory 143,600 107,000 Accounts Receivable 30,000 0 129,000 Property, Plant & Equipment (gross) 60,000 60,000 Accumulated Depreciation -10,000 0 Net Property, Plant & Equipment 50,000 60,000 = 1.1x Total Assets 243,600 232,000 Liabilities 114,600 Accounts Payable 64,000 32,000 Current portion of long-term debt 5,000 0 Long-term Debt 60,000 90,000 Total Liabilities 129,000 122,000 Shareholders' Equity Paid-In Capital 110,000 110,000 Retained Earnings 4,600 0 Total Shareholders Equity 114,600 110,000 Novus Business and IT Training Program 9
  • 11. Using Financial Statements Together Star Hat Store Income Statement Star Hat Store Balance Sheet Year Ending Year Ending 31-Dec-11 31-Dec-10 31-Dec-2011 31-Dec-2010 Assets Cash 20,000 65,000 Sales 100,000 80,000 Inventory 143,600 107,000 Cost of Goods Sold - 65,000 55,000 Accounts Receivable 30,000 0 Property, Plant & Equipment (gross) 60,000 60,000 Gross Income = 35,000 25,000 Accumulated Depreciation -10,000 0 Selling General and - 15,000 15,000 Net Property, Plant & Equipment 50,000 60,000 Admin Expenses Total Assets 243,600 232,000 Liabilities Operating Income = 20,000 10,000 Accounts Payable 64,000 32,000 Other Income and Exp - 8,000 8,000 Current portion of long-term debt 5,000 0 Long-term Debt 60,000 90,000 Pre-Tax Income = 12,000 2,000 Total Liabilities 129,000 122,000 Taxes - 2,400 400 Shareholders' Equity Paid-In Capital 110,000 110,000 Net Income = 9,600 1,600 Retained Earnings 4,600 0 Total Shareholders Equity 114,600 110,000 9,600 Return on Equity: = 8.4% 114,600 Novus Business and IT Training Program 10