Scribd
Upload
177 views5 pages

Eyedropper Clinic: Accounting Equation: Current Assets Non Current Assets

The document shows the accounting equation for an eyedropper clinic over 15 transactions. It includes a balance sheet, income statement, and statement of owner's equity. The balance sheet shows current assets of €26,890, non-current assets of €130,508, current liabilities of €45,100, and non-current liabilities of €90,000. The income statement shows revenues of €52,000 and expenses of €46,760, resulting in taxable income of €4,298. The statement of owner's equity shows common stock of €18,000 and retained earnings of €4,298, for total owner's equity of €22,298.

Uploaded by

Sofía Margarita
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
177 views5 pages

Eyedropper Clinic: Accounting Equation: Current Assets Non Current Assets

The document shows the accounting equation for an eyedropper clinic over 15 transactions. It includes a balance sheet, income statement, and statement of owner's equity. The balance sheet shows current assets of €26,890, non-current assets of €130,508, current liabilities of €45,100, and non-current liabilities of €90,000. The income statement shows revenues of €52,000 and expenses of €46,760, resulting in taxable income of €4,298. The statement of owner's equity shows common stock of €18,000 and retained earnings of €4,298, for total owner's equity of €22,298.

Uploaded by

Sofía Margarita
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

EYEDROPPER CLINIC: ACCOUNTING EQUATION

CURRENT ASSETS NON CURRENT ASSETS

Transaction #
Accounts Accumulated Equipment &
Bank Consumables
Receivable Depreciation Machinery

Beg. Balance
1 € 18,000
2 -€ 6,000
3 -€ 7,000 € 35,000
4 € 21,890 € 30,000

5
6 -€ 1,000
7 -€ 15,000 € 15,000
8 -€ 1,200
9 -€ 6,500
10 € 5,700 -€ 6,000
11 -€ 7,500
12
13
14 -€ 200
-€ 292
15 -€ 13,500

Final Balance € 1,390 € 24,000 € 1,500 -€ 492 € 35,000

€ 26,890 € 130,508
NON CURR.
URRENT ASSETS CURRENT LIABILITIES OWNER'S EQUITY
LIAB.
Social
Interest Salaries Accounts Mortgage Common
Building Security
Payable Payable Payable Loan Stock
Payable

€ 18,000
€ 96,000 € 90,000
€ 28,000

€ 10,000

€ 800

€ 5,850
€ 450

€ 96,000 € 450 € 5,850 € 10,800 € 28,000 € 90,000 € 18,000

130,508 € 45,100 € 90,000 € 22,298


OWNER'S EQUITY

Retained Income
Earnings Statement

0
0
0
0
€ 52,000 0
-€ 110
-€ 10,000 0
-€ 1,000 0
0
-€ 2,000 0
-€ 6,500 0
-€ 300 0
-€ 7,500 0
-€ 5,850 0
-€ 450 0
-€ 200 0
-€ 292 0
-€ 13,500 0

€0 € 4,298 0
€ 4,298
€ 22,298 0
BALANCE SHEET
ASSETS LIABILITIES

Current Assets Current Liabilities


Cash & Bank € 1,390 Accounts Payable € 28,000
Consumables € 1,500 Salaries Payable € 10,800
Accounts Receivable € 24,000 Social Security Payable € 5,850
Total € 26,890 Interest Payable € 450
Total € 45,100
Non Current Assets
Building € 96,000 Non Current Liabilities
Equipment & Machinery € 35,000 Mortgage Loan € 90,000
Accumulated Depreciation -€ 492 Total € 90,000
Total € 130,508

Total Assets € 157,398 Total Liabilities & Equity ….....

INCOME STATEMENT
Services Revenues € 52,000

Operating Expenses:
Salaries -€ 19,500
Social Security -€ 5,850
Consumables -€ 13,500
Advertising -€ 1,000
Utilities -€ 6,500
Bank Comission -€ 110
Sales Discount -€ 300
Total Operating Expenses -€ 46,760

EBITDA € 5,240
Depreciation -€ 492
EBIT € 4,748
Interest -€ 450

Taxable Income € 4,298


EQUITY
Common Stock £18,000
Retained Earnings £4,298
Total £22,298

£157,398

You might also like