income statement december 31 20x3
sales 8000
opperating cost 7450
ebit 550
interest 150
ebt 400
taxe 160
net income 240
nb of chares 150
dividend 156
balance sheet december 31 20x3
cash 80
AC 240
inventory 720
totak curent assets 1040
fixed assets 3200
totale assets 4240
account payable 160
accrucial 40
nt 252
tot cr lb 452
lg term dbt 1244
totale dbt 1696
common stock 1605
retaint earning 939
totale liab 4240
income statement december 31 20x4 income statement december 31 20x5
sales 10400 c 10400
opperating 9685 opperating 9685
ebit 715 ebit 715
interest 150 interest 150
ebt 400 ebt 400
taxe 160 taxe 160
net income 240 net income 240
dividente 156 dividente 165
add to re 84 add to re 75
balance sheet december 31 20x4 balance sheet december 31 20x5
cash 104 cash 104
AC 312 AC 312
inventory 936 inventory 936
totak curen 1352 totak curen 1352
fixed asset 4160 fixed asset 4160
totale asse 5512 totale asse 5512
account pa 208
accrucial 52 account pa 208
nt 252 accrucial 52
tot cr lb 512 nt 328
lg term dbt 1244 tot cr lb 587.8261
totale dbt 1756 lg term dbt 1693
common st 1605 totale dbt 2280.626
retaint ear 1023 common st 2208
totale liab 4384 retaint ear 1014
totale liab 5503
afn 1128
max curent liab 588
add to note payable 76
mx total dbt 2205
add to lg term debt 449
add to comon stock 603
atement december 31 20x5
heet december 31 20x5
