Vertical Analysis-Berry's Bug Blasters

Only available on StudyMode
  • Download(s) : 507
  • Published : October 15, 2012
Open Document
Text Preview
Current Assets
Year(s)| 12/31/2007| Percent| 12/31/2006| Percent| 12/31/2005| Percent| | DR| CR| | DR| CR| | DR| CR| |
Cash| $291,703.44| | 22%| $32,901.07| | 10.5%| $12,501.92| | 17.9%| Accounts Receivable Inventory| $811,047.45| | 62%| $198,281.67| | 6.32%| $36,595.21| | 5.25%| Inventory| $205,934.30| | 15.7%| $82,373.72| | 2.63%| $20,593.43| | 29.5%| Total Current Assets| $1,308,685.20| | 100%| $313,556.46| | 100%| $69 690.56| | 100%|

Fixed Assets
Year(s)| 12/31/2007| Percent| 12/31/2006| | 12/31/2005| Percent| | DR| CR| | DR| CR| Percent| DR| CR| |
Vehicles| $268,750.00| | 1.41%| $268,750.00| | 1.17%| $43,000.00| | 1.06%| Tools| $110,953.00| | 5.83%| $55,476.50| | 2.42%| $11,095.30| | 2.73%| Less Accumulated Depreciation| | $(189,506.20)| (99.6%)| | $(94,580.45)| (41.2%)| | $(13,523.83)| (33.3%)| Total Fixed Assets| $190,196.80| | 100%| $229,646.05| | 100%| $40,571.48| | 100%|

| 12/31/2007| Percent| 12/31/2006| Percent| 12/31/2005| Percent| | | | | | | |
Total Assets| $1,498,882.00| 100%| $543,202.51| 100%| $110,262.04| 100%|

Liabilities
Year(s)| 12/31/2007| | Percent| 12/31/2006| | Percent| 12/31/2005| | Percent| | DR| CR| | DR| CR| | DR| CR| |
Current LiabilitiesAccrued Payroll Taxes| $42,367.31| | 1.16%| $21,482.27| | 1.19%| $4,991.53| | 87.6%| Accrued Payable| $324,417.98| | 8.84%| $158,625.33| | 88.0%| $690.00| | 1.21%| Total Current Liabilities| $366,786.29| | 100%| $180,107.60| | 100%| $5,681.53| | 100%|

Long-Term LiabilitiesAuto Loans| $0.00| $0.00| $34,961.16| $| Total Long-Term Liabilities| $0.00| $0.00| $34,961.16| $| | 12/31/2007| Percent| 12/31/2006| Percent| 12/31/2005| Percent| Total Liabilities| $366,786.29| 100%| $180,107.60| 100%| $40,642.69| 100%|

Stockholders’ Equity
Year(s)|...
tracking img