Nothing Special   »   [go: up one dir, main page]

CC Balance

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

MC4 MATCHA CREATIONS

(a)
MATCHA CREATIONS
Income Statement
Two Months Ended December 31, 2024

Revenues
Service revenue ....................................................... NT$4,515
Expenses
Supplies expense ..................................................... NT$1,025
Salaries and wages expense ...................................... 1,006
Advertising expense ................................................. 165
Utilities expense ...................................................... 125
Insurance expense ................................................... 110
Depreciation expense ............................................... 40
Interest expense ...................................................... 15
Total expenses .................................................... 2,486
Net income .................................................................. NT$2,029

MATCHA CREATIONS
Retained Earnings Statement
Two Months Ended December 31, 2024

Retained earnings, November 1 ..................................... NT$ 0


Add: Net income ....................................................... 2,029
2,029
Less: Dividends ........................................................... 500
Retained earnings, December 31 ................................... NT$1,529

__________________________________________________________________________________________
© John Wiley & Sons, Inc. or the author, all rights reserved.
Weygandt Financial Accounting IFRS 5e Solutions to Matcha Creations (For Instructor Use Only)
MC4 (Continued)

(a) (Continued)

MATCHA CREATIONS
Statement of Financial Position
December 31, 2024

Assets
Property, plant, and equipment
Equipment ............................................................... NT$1,200
Less: Accumulated depreciation ................................ 40 NT$1,160
Current assets
Prepaid insurance ..................................................... 1,210
Supplies ................................................................... 350
Accounts receivable .................................................. 875
Cash ........................................................................ 1,180
Total current assets .............................................. 3,615
Total assets ..................................................... NT$4,775

Equity and Liabilities


Equity
Share capital—ordinary ............................................. NT$ 800
Retained earnings ..................................................... 1,529 NT$2,329
Non-current liabilities
Interest payable ....................................................... 15
Notes payable........................................................... 2,000 2,015

Current liabilities
Accounts payable ...................................................... 75
Salaries and wages payable ....................................... 56
Unearned service revenue ......................................... 300
Total current liabilities .............................................. 431
Total equity and liabilities ................................ NT$4,775

__________________________________________________________________________________________
© John Wiley & Sons, Inc. or the author, all rights reserved.
Weygandt Financial Accounting IFRS 5e Solutions to Matcha Creations (For Instructor Use Only)
MC4 (Continued)

(b) GENERAL JOURNAL J4


Date Account Titles and Explanation Debit Credit

2024
Dec. 31 Service Revenue................................. 4,515
Income Summary ........................... 4,515

31 Income Summary ............................... 2,486


Salaries and Wages Expense ........... 1,006
Utilities Expense ............................ 125
Advertising Expense ....................... 165
Supplies Expense ........................... 1,025
Insurance Expense ......................... 110
Depreciation Expense..................... 40
Interest Expense ............................ 15

31 Income Summary ............................... 2,029


Retained Earnings .......................... 2,029

31 Retained Earnings .............................. 500


Dividends ...................................... 500

__________________________________________________________________________________________
© John Wiley & Sons, Inc. or the author, all rights reserved.
Weygandt Financial Accounting IFRS 5e Solutions to Matcha Creations (For Instructor Use Only)
COOKIE CREATIONS
Post-Closing Trial Balance
December 31, 2021

Account Debit Credit


Cash ...................................................................... $1,180
Accounts Receivable ............................................... 875
Supplies ................................................................ 350
Prepaid Insurance .................................................. 1,210
Equipment............................................................. 1,200
Accumulated Depreciation- Equipment .................... $ 40
Accounts Payable ................................................... 75
Salaries and Wages Payable .................................... 56
Unearned Service Revenue ..................................... 300
Interest Payable ..................................................... 15
Note Payable ......................................................... 2,000
Share Capital—Ordinary ......................................... 800
Retained Earnings .................................................. 1,529
$4,815 $4,815

__________________________________________________________________________________________
© John Wiley & Sons, Inc. or the author, all rights reserved.
Weygandt Financial Accounting IFRS 5e Solutions to Matcha Creations (For Instructor Use Only)

You might also like