Assigment 3
Assigment 3
Assigment 3
WINDOWS BHD
BALANCE SHEET FOR THE YEAR ENDING DECEMBER 31, 2015
2014 2015
Cash 9,000 7,282
Short-Term Investments. 48,600 20,000
Accounts Receivable 351,200 632,160
Inventories 715,200 1,287,360
Total Current Assets 1,124,000 1,946,802
Gross Fixed Assets 491,000 1,202,950
Less: Accumulated Depreciation 146,200 263,160
Net Fixed Assets 344,800 939,790
Total Assets 1,468,800 2,886,592
WINDOWS BHD
INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2015
2014 2015
Sales 3,432,000 5,834,400
Cost Of Goods Sold 2,864,000 4,980,000
Other Expenses 340,000 720,000
Depreciation 18,900 116,960
Total Operating Costs 3,222,900 5,816,960
EBIT 209,100 17,440
Interest Expense 62,500 176,000
EBT 146,600 (158,560)
Taxes (40%) 58,640 (63,424)
Net Income 87,960 (95,136)