[go: up one dir, main page]
Scribd
Upload
914 views2 pages

Balance Sheet: Larry's Landscaping & Garden Supply

Larry's Landscaping & Garden Supply's balance sheet as of December 31, 2020 shows total assets of $160,944.85, a 32.1% decrease from 2019. Current assets decreased 33.7% to $148,919.85 due primarily to lower cash balances. Accounts receivable increased significantly by 899.4% to $35,810.02. Total liabilities increased 137.1% to $39,352.68 mainly due to taking on long term loans. Despite a net income of $14,740.84, total equity decreased 44.9% to $121,592.17 mainly from a reduction in opening balance equity.

Uploaded by

Belle B.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
914 views2 pages

Balance Sheet: Larry's Landscaping & Garden Supply

Larry's Landscaping & Garden Supply's balance sheet as of December 31, 2020 shows total assets of $160,944.85, a 32.1% decrease from 2019. Current assets decreased 33.7% to $148,919.85 due primarily to lower cash balances. Accounts receivable increased significantly by 899.4% to $35,810.02. Total liabilities increased 137.1% to $39,352.68 mainly due to taking on long term loans. Despite a net income of $14,740.84, total equity decreased 44.9% to $121,592.17 mainly from a reduction in opening balance equity.

Uploaded by

Belle B.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 2

10:25 AM Larry's Landscaping & Garden Supply

12/15/20 Balance Sheet


Accrual Basis As of December 31, 2020

Dec 31, 20 Dec 31, 19 % Change


ASSETS
Current Assets
Checking/Savings
Checking 99,250.02 198,261.47 -49.9%
Cash Expenditures 225.23 0.00 100.0%
Savings 5,987.50 20,577.50 -70.9%

Total Checking/Savings 105,462.75 218,838.97 -51.8%

Accounts Receivable
Accounts Receivable 35,810.02 3,583.04 899.4%

Total Accounts Receivable 35,810.02 3,583.04 899.4%

Other Current Assets


Prepaid Insurance 500.00 0.00 100.0%
Employee advances 100.00 0.00 100.0%
Inventory Asset 6,937.08 2,163.90 220.6%
Undeposited Funds 110.00 0.00 100.0%

Total Other Current Assets 7,647.08 2,163.90 253.4%

Total Current Assets 148,919.85 224,585.91 -33.7%

Fixed Assets
Truck
Accumulated Depreciation -1,725.00 -1,150.00 -50.0%
Original Purchase 13,750.00 13,750.00 0.0%

Total Truck 12,025.00 12,600.00 -4.6%

Total Fixed Assets 12,025.00 12,600.00 -4.6%

TOTAL ASSETS 160,944.85 237,185.91 -32.1%

LIABILITIES & EQUITY


Liabilities
Current Liabilities
Accounts Payable
Accounts Payable 2,578.69 3,263.28 -21.0%

Total Accounts Payable 2,578.69 3,263.28 -21.0%

Credit Cards
CalOil Card 1,403.99 428.74 227.5%
QuickBooks Credit Card
QBCC Field Office 45.00 0.00 100.0%
QBCC Home Office 25.00 0.00 100.0%

Total QuickBooks Credit Card 70.00 0.00 100.0%

Total Credit Cards 1,473.99 428.74 243.8%

Other Current Liabilities


Payroll Liabilities 5,520.47 0.00 100.0%
Payments on Account -1,520.00 0.00 -100.0%
Sales Tax Payable 2,086.50 181.48 1,049.7%

Total Other Current Liabilities 6,086.97 181.48 3,254.1%

Total Current Liabilities 10,139.65 3,873.50 161.8%

Long Term Liabilities


Bank of Anycity Loan 19,932.65 0.00 100.0%
Equipment Loan 3,911.32 0.00 100.0%
Bank Loan 5,369.06 12,722.44 -57.8%

Total Long Term Liabilities 29,213.03 12,722.44 129.6%

Total Liabilities 39,352.68 16,595.94 137.1%

Page 1
10:25 AM Larry's Landscaping & Garden Supply
12/15/20 Balance Sheet
Accrual Basis As of December 31, 2020

Dec 31, 20 Dec 31, 19 % Change


Equity
Opening Bal Equity 151,970.07 219,570.70 -30.8%
Owner's Equity
Owner's Draw -5,000.00 0.00 -100.0%

Total Owner's Equity -5,000.00 0.00 -100.0%

Retained Earnings -40,118.74 -313.26 -12,706.9%


Net Income 14,740.84 1,332.53 1,006.2%

Total Equity 121,592.17 220,589.97 -44.9%

TOTAL LIABILITIES & EQUITY 160,944.85 237,185.91 -32.1%

Page 2

You might also like