# Question1: The following are a

Question1:

The following are account balances of Gadgets Com Pty, Ltd., acompany selling gadgets, at the end of financial year 2020

 Accounts 2020 (\$000) Cash at bank 168 Inventory 600 Accounts receivable 450 Land 1,516 Buildings &Equipment 2,169 Accumulated depreciation 350 Accounts payable 900 Notes payable (due in 12 months) 250 Bank loan 2,000 Share capital 866 Retained earnings (Ending Balance) 537 Sales 5,500 Cost of goods sold 2,100 Finance costs 250 Sales salaries expense 425 Sales utilities expenses 35 Office salaries expense 825 Office utilities expenses 125 Depreciation expense 100 Income Tax 492

Required:

1. Prepare a classified Income Statement
2. Prepare a classified Balance Sheet
3. Incorporating the additional information below, calculate theGross Profit Margin (GPM) and the Profit Margin (PM) ratios forGadgetsCom and provide your comment on the company’s profitabilityand efficiency.

The manager was pleased with the increased sales revenue in thecurrent year. Last year’s ratios are GPM 55% and PM 23%. Thefollowing are ratio formula used by the company:

 Ratio Method of calculation Gross Profit Margin Gross Profit     x100    =   x%                                     Sales revenue Profit Margin Profit After Tax     x100    =   x%                                   Sales revenue

Classified Income statement

For the year ended 31st December2020

 \$(000) \$(000) Sales 5,500 Less: Cost of goods sold 2,100 Gross profit margin 3,400 Less: Operating expenses Sales salaries expense 425 Sales utilities expenses 35 Office salaries expense 825 Office utilities expenses 125 Depreciation expense 100 Total operating expenses 1,510 Operating profit margin 1,890 Less: Non operating expenses Finance costs 250 Net profit before tax 1,640 Less: Income tax 492 Net profit margin after tax 1,148

Statement of retained earnings

For the year ended 31st December2020

 \$(000) Opening balance of retained earnings [537 – 1,148] (611) Add: Net profit margin 1,148 Ending balance of retained earnings 537

Balance sheet

As on 31st December 2020

 Assets \$(000) \$(000) Liabilities and stockholdersequity \$(000) \$(000) Current assets Current liabilities Cash at bank 168 Accounts payable 900 Inventory 600 Note payable (due in 12 months ) 250 Accounts receivable 450 Total current liabilities 1,150 Total current assets 1,218 Non current liabilities Non current assets Bank loan 2,000 Land 1,516 Shareholder’s equity Building & Equipment 2,169 Share capital 866 Accumulated depreciation (350) Retained earnings 537 Total non current assets 3,335 Total shareholder’s equity 1,403 Total 4,553 Total 4,553

Gross profit margin ratio = [ Gross profit margin / net sales ]X 100 % = [ \$ 3,400,000 / \$ 5,500,000] X 100 % = 61.82%

Profit margin ratio = [ Net profit margin after tax / net sales] X 100 %

Profit margin ratio = [ \$ 1,148,000 / \$ 5,500,000] X 100 % =20.87%

Comment : May be managers are really pleased with increment insales revenue , but profit margin ratio decreased by ( 23.00 -20.87) = 02.13%.

Gross profit margin ratio increased by ( 61.82 – 55) = 6.82%along with increase in sales revenue. But due to excessiveoperating expenses , net profit margin falls. So, operatingefficiency is not up-to the mark in comparison to the previousyear.

##### "Our Prices Start at \$11.99. As Our First Client, Use Coupon Code GET15 to claim 15% Discount This Month!!"
Calculate the price
Pages (550 words)
\$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with brilliantassignmenthelp.com
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
11,595
Customer reviews in total
96%
Current satisfaction rate
3 pages
Average paper length
37%
Customers referred by a friend
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat