Shumba Inc                                                                   Balance Sheet
                                                                                        Date: December 31 2011

      Assets                                                                           2011
      Current Assets
                Cash                                                               6,324,933
                Accounts receivable                                                7,110,134
                Inventory                                                          2,341,177
                Prepaid expenses
                Short-term investments
                                                       Total current assets       15,776,244                       -
      Fixed (Long-Term) Assets
                Long-term investments                                                721,208
                Property, plant, and equipment                                       157,340
                (Less accumulated depreciation)                                      (42,000)
                Intangible assets
                                                         Total fixed assets          836,548                       -
      Other Assets
                Deferred income tax
                Other                                                             25,777,333
                                                        Total Other Assets        25,777,333                       -

      Total Assets                                                               42,390,125                       -

42]   Liabilities and Owner's Equity
      Current Liabilities
                 Accounts payable                                                  3,170,724
                 Short-term loans
                 Income taxes payable                                                 75,825
                 Accrued salaries and wages                                          655,000
                 Unearned revenue
                 Current portion of long-term debt
                                                     Total current liabilities     3,901,549                       -
      Long-Term Liabilities
               Long-term debt                                                         33,452
               Deferred income tax
               Other
                                                 Total long-term liabilities          33,452                       -
      Owner's Equity
                Owner's investment                                                 7,018,523
                Retained earnings                                                 31,436,601
                Other
                                                       Total owner's equity       38,455,124                       -

      Total Liabilities and Owner's Equity                                       42,390,125                       -
                                                                                                                [42]
      Common Financial Ratios
      Debt Ratio (Total Liabilities / Total Assets)                                      0.09
      Current Ratio (Current Assets / Current Liabilities)                               4.04
      Working Capital (Current Assets - Current Liabilities)                      11,874,695                       -
      Assets-to-Equity Ratio (Total Assets / Owner's Equity)                             1.10
      Debt-to-Equity Ratio (Total Liabilities / Owner's Equity)                          0.10




                                                                                   Balance Sheet Template by Vertex42.com

Shumba+q4+balance+sheet

  • 1.
    Shumba Inc Balance Sheet Date: December 31 2011 Assets 2011 Current Assets Cash 6,324,933 Accounts receivable 7,110,134 Inventory 2,341,177 Prepaid expenses Short-term investments Total current assets 15,776,244 - Fixed (Long-Term) Assets Long-term investments 721,208 Property, plant, and equipment 157,340 (Less accumulated depreciation) (42,000) Intangible assets Total fixed assets 836,548 - Other Assets Deferred income tax Other 25,777,333 Total Other Assets 25,777,333 - Total Assets 42,390,125 - 42] Liabilities and Owner's Equity Current Liabilities Accounts payable 3,170,724 Short-term loans Income taxes payable 75,825 Accrued salaries and wages 655,000 Unearned revenue Current portion of long-term debt Total current liabilities 3,901,549 - Long-Term Liabilities Long-term debt 33,452 Deferred income tax Other Total long-term liabilities 33,452 - Owner's Equity Owner's investment 7,018,523 Retained earnings 31,436,601 Other Total owner's equity 38,455,124 - Total Liabilities and Owner's Equity 42,390,125 - [42] Common Financial Ratios Debt Ratio (Total Liabilities / Total Assets) 0.09 Current Ratio (Current Assets / Current Liabilities) 4.04 Working Capital (Current Assets - Current Liabilities) 11,874,695 - Assets-to-Equity Ratio (Total Assets / Owner's Equity) 1.10 Debt-to-Equity Ratio (Total Liabilities / Owner's Equity) 0.10 Balance Sheet Template by Vertex42.com