PROBLEM 3
AMEX FOODS CORPORATION
Statements of Profit or Loss
For the Years Ending December 2017 - 2019
2019 2018 2017
Net Sales ₱47,345,223 ₱52,501,085 ₱42,174,283
Cost of Sales 37,988,628 41,954,730 33,980,174
Gross Profit 9,356,595 10,546,355 8,194,109
Operating Expense 6,196,804 6,497,659 5,393,621
Operating Income 3,159,791 4,048,696 2,800,488
Interest Expense 250,000 250,000 250,000
Income before Taxes 2,909,791 3,798,696 2,550,488
Taxes 872,937 1,139,609 765,146
Net Income ₱2,036,854 ₱2,659,087 ₱1,785,342
AMEX FOODS CORPORATION
Statements of Financial Position
as at December 31, 2017-2019
2019 2018 2017
Assets
Current Assets
Cash ₱996,904 ₱1,062,527 ₱777,415
Trade Receivables 1,921,799 2,300,500 1,722,513
Inventories 4,499,998 4,849,304 3,797,668
Other Current Assets 983,746 1,050,000 984,786
8,402,447 9,262,331 7,282,382
Non Current Assets
Property Plant and Equipment, net 11,300,000 12,200,000 9,050,000
Other Noncurrent Assets 925,681 835,689 896,842
12,225,681 13,035,689 9,946,842
Total Assets ₱20,628,128 ₱22,298,020 ₱17,229,224
Liabilities and Equity
Current Liabilities
Trade Payables ₱4,746,252 ₱5,050,810 ₱4,137,815
Income Taxes Payable 283,705 433,051 267,801
Long-term Debt, current 2,500,000 2,250,000 1,000,000
Other Current Liabilities 28,700 85,600 40,990
7,558,657 7,819,461 5,446,606
Business Finance
SY 2019-2020 | Midterm Exams
AMEX FOODS CORPORATION
Statements of Financial Position (continuation)
as at December 31, 2017-2019
2019 2018 2017
Non Current Liabilities
Long-term Debt, net of current ₱1,250,000 ₱2,000,000 -
Total Liabilities 8,808,657 9,819,461 5,446,606
Stockholders' Equity
Capital Stock 8,000,000 8,000,000 8,000,000
Retained Earnings 3,819,472 4,478,559 3,782,618
Total Stockholders' Equity 11,819,472 12,478,559 11,782,618
Total Liabilities and Equity ₱20,628,129 ₱22,298,020 ₱17,229,224
Business Finance
SY 2019-2020 | Midterm Exams