Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Balance sheet

Company A Company B
12- 31-2023 12-31-2022 12- 31-2023 12-31-2022
Cash $ 10,000.00 $ 5,000.00 $ 10,000.00 $ 5,000.00
Accounts receivable $ 10,000.00 $ 15,000.00 $ 50,000.00 $ 40,000.00
inventory $ 20,000.00 $ 13,000.00 $ 35,000.00 $ 20,000.00
Total current assets $ 40,000.00 $ 33,000.00 $ 95,000.00 $ 65,000.00
property, plan, equipment $ 90,000.00 $ 100,000.00 $ 90,000.00 $ 100,000.00
long term investments $ 60,000.00 $ 60,000.00 $ 25,000.00 $ 25,000.00
total assets $ 190,000.00 $ 193,000.00 $ 210,000.00 $ 190,000.00
accounts payable $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00
short term debt $ 10,000.00 $ 10,000.00 $ 30,000.00 $ 30,000.00
Accrued Liabilities $ 15,000.00 $ 20,000.00 $ 15,000.00 $ 20,000.00
Total Current Liabilities $ 30,000.00 $ 35,000.00 $ 50,000.00 $ 55,000.00
Long-term Debt $ 90,000.00 $ 100,000.00 $ 90,000.00 $ 120,000.00
Total Liabilities $ 120,000.00 $ 135,000.00 $ 140,000.00 $ 175,000.00
Owner's Equity $ 70,000.00 $ 58,000.00 $ 70,000.00 $ 15,000.00
Total Liabilities and Owner's Equity $ 190,000.00 $ 193,000.00 $ 210,000.00 $ 190,000.00

Income statement
Revenue $ 100,000.00 $ 50,000.00 $ 100,000.00 $ 50,000.00
cost of sales 55000 10000 55000 10000
gross profit $ 45,000.00 $ 40,000.00 $ 45,000.00 $ 40,000.00
operating expenses 30000 30000 30000 30000
net income $ 15,000.00 $ 10,000.00 $ 15,000.00 $ 10,000.00
margin 15 20 15 20

Return of asserts 0.07894736842 0.0518134715 0.0714285714 0.0526315789


Assert turnover ratio 0.52631578947 0.2590673575 0.4761904762 0.2631578947

Based on these calculations, Company A appears to be more efficient than Company B in both
profitability (ROA) and revenue generation (Asset Turnover Ratio).

You might also like