Question

Golden cup case study

You were provided with the following balance sheet for Golden Cup firm for the year ended Dec 31^st, 2018.

Consolidated Balance sheet Golden Cup. As of Dec 31st, 2018
Assets		Liabilities + Owners Equity
Current Assets		Current Liabilities
Cash	40,000	Accounts Payable	12,000
Accounts Receivables	4,000	Notes Payable	6,000
Inventory	14,000	Accrue Wages	1000
Total Current Assets	58,000	Total Current Liabilities	19,000
Fixed Assets		Long term debt	40,000
Property, Plant, and Equipment	56,000	Owners’ equity
Goodwill	24,000	Common Shares	40,000
Total Fixed Assets	80,000	Retained Earnings	39,000
		Total Owners equity	79,000
Total Assets	138,000	Liabilities + O.E	138,000

In addition to that, you know the following facts about firm’s operations throughout the year:

• Golden Cup revenues for the year includes the following: Domestic revenues $160,000. International revenues $80,000. Out of Golden Cup’s sales, cost of sales and direct labor is 50% of annual revenues.

• Because of the strong competition that it faces, Golden Cup has a generous marketing plan. Golden Cup signed a contract with the marketing planet Inc. by which the marketing agency will be responsible for Golden Cup marketing for five years period started this year. The contract costs Golden Cup $100,000 that were paid up front, however the company thinks this plan will affect its sales evenly over the five years period. Golden Cup also spends $30,000 in the form of general and administrative expenses per year. Golden Cup depreciable assets historical value is $40,000 and is depreciated on a straight line basis over 10 years.

• Golden Cup pays interest rate of 10% on its Long-term debt outstanding.

• Out of the year’s net income, Golden Cup is planning to repay $30,000 to its shareholders in the form of cash dividends. The company currently has 60,000 shares outstanding

Question 1

a- Please set up income statement for Golden Cup:

Consolidated Income Statement Golden Cup. As of Dec 31st, 2018
	Show your workings here	Final answer here
Revenues
(-) Cost of goods sold
Gross margin
(-) Marketing expenses
(-) General and administrative expenses
(-) Depreciation
EBIT
(-) Interest expenses
EBT
(-) Tax expenses
Net income
Dividends
Additions to Retained Earnings

Answer 1

Consolidated Income Statement Golden Cup. As of Dec 31st, 2018
	Show your workings here	Final answer here
Revenues	Domestic +International=160000+80000=240000	240000
(-) Cost of goods sold	=50% of 2400000=120000	-120000
Gross margin		120000
(-) Marketing expenses	=100000/5=20000	-20000
(-) General and administrative expenses		-30000
(-) Depreciation		-4000
EBIT		66000
(-) Interest expenses		-4000
EBT		62000
(-) Tax expenses		0*
Net income		62000
Dividends		30000
Additions to Retained Earnings		32000

*Tax details are not provided.