Boracay Companyy

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Boracay Company

Statement of Financial Position


December 31, 2019

ASSETS Note
Current Assets:
Cash and cash equivalents 1
Financial asset at fair value
Trade receivables 2
Inventory 3
Prepaid supplies 4
Total Current Assets

Noncurrent Assets:
Property, Plant and Equipment 5
Goodwill
Total Noncurrent Assets

TOTAL ASSETS

LIABILITY AND EQUITY


Current Liability:
Trade and other payables 6

Noncurrent Liability:
Mortgage payable

Equity:
Ordinary Share Capital, P100 par
Share premium
Retained earnings 7
Total Equity

TOTAL LIABILITIES AND EQUITY

Notes:
Note 1: Cash and cash equivalents
Cash in bank 700,000
Money market placement 500,000
Total 1,200,000

Note 2: Trade receivables


Accounts receivable 800,000
Notes receivable 200,000
Total 1,000,000

Note 3: Inventory
Inventory 1,300,000
Prepaid supplies -50,000
Office equipment -250,000
Total 1,000,000

Note 4: Prepaid supplies


Office supplies 50,000

Note 5: PPE
Cost Accumulated Dep.
Land 1,000,000
Building 3,000,000 300,000
Office Equipment 250,000
Total 4,250,000 300,000

Note 6: Trade and other payables


Accounts payable 1,500,000
Withholding tax payable 100,000
Accrued salaries payable 250,000
Accrued interest payable 200,000
Total 2,050,000

Note 7: Retained earnings


Net asset per book 4,200,000
Contributed capital -3,200,000
Unadjusted retained earnings 1,000,000
Unrecorded expenses:
Salaries 250,000
Depreciation on building 300,000 -550,000
Total 450,000
P 1,200,000
400,000
1,000,000
1,000,000
50,000
P3,650,000

3,950,000
100,000
4,050,000

7,700,000

2,050,000

2,000,000

3,000,000
200,000
450,000
3,650,000

7,700,000
Carrying Amount
1,000,000
2,700,000
250,000
3,950,000

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy