You are on page 1of 1

Book shop Inc

Balance sheet as of December 31st, 2012

Assets Liabilities
Cash 34,000 Accounts payable 10000
Notes Receivable 6,000 Bank loans 74,000
Prepaid electricity 1000 Total liabilities 84,000
Supplies 2000
Equipment 40000 Total Shareholders’ equity
Land 100000 Share capital 40000
Ending Retained Earnings 59,000
Total Shareholders’ equity 99000

Total assets 183000 Total liabilities and shareholders equity 183,000

Calculation for Net income

Ending Retained Earnings=Beg Retained Earnings +Net income-Dividends

59000=30,000+Net income-6000

Net income=35,000

Book shop Inc

Income statement for the year ended Dec. 31 st, 2012

Revenues 100,000
Less Expenses
Rent Expense 24000
Interest expense 37,000
Utility expense 1000
Wages expense 3000
Total expense (65000)
Net income 35000

Book shop Inc.


Statement of changes in shareholders’ equity for the year ended 31 st of Dec, 2012

Beginning Shareholders equity 70,000


+Net income 35,000
-Dividends (6000)
Ending shareholders equity 99,000

You might also like