| |
| Three-year statement comparative: |
| |
| |
Fiscal Consolidated Dec 31 2005
|
Fiscal Consolidated Dec 31 2006
|
Fiscal Consolidated Dec 31 2007
|
| |
| Current Assets |
9,795,692 |
10,220,470 |
11,046,076 |
| Current Liabs |
6,343,540 |
8,086,626 |
8,258,547 |
| Current Ratio |
1.54 |
1.26 |
1.34 |
| Working Capital |
3,452,152 |
2,133,844 |
2,787,529 |
| Other Assets |
2,355,579 |
2,474,395 |
2,169,732 |
| Net Worth |
3,652,233 |
2,602,614 |
2,026,635 |
| Sales |
24,665,005 |
27,556,720 |
29,665,950 |
| Long Term Liab |
2,155,498 |
2,005,625 |
2,930,626 |
| Net Profit (Loss) |
90,073 |
(1,049,619) |
(575,979) |
| |
| Fiscal Consolidated statement dated DEC 31 2007: |
| |
|
|
|
|
|
|
|
|
|
|
| Assets |
|
Liabilities |
| |
Cash |
1,032,626 |
|
|
|
Accts Pay |
4,116,119 |
|
| |
Accts Rec |
5,436,724 |
|
|
|
Notes Pay |
625,722 |
|
| |
Inventory |
2,956,720 |
|
|
|
L.T. Liab-(1yr) |
2,400,185 |
|
| |
Other Curr Assets |
1,620,006 |
|
|
|
Other Curr Liabs |
1,116,521 |
|
| |
Curr Assets |
$11,046,076 |
|
|
|
Curr Liabs |
$8,258,547 |
|
| |
Fixt & Equip |
1,462,060 |
|
|
|
L.T. Liab-Other |
2,930,626 |
|
| |
Intangibles |
61,030 |
|
|
|
COMMON STOCK |
50,000 |
|
| |
Other Assets |
646,642 |
|
|
|
RETAINED EARNINGS |
1,976,635 |
|
| |
Total Assets |
$13,215,808 |
|
|
|
Total |
$13,215,808 |
|
| |
|
|
| |
| From JAN 01 2006 to DEC 31 2006 annual sales $29,665,950; cost of goods sold $24,622,805. Gross profit $5,043,145; operating
expenses $5,550,620. Operating income $(507,475); other expenses $38,720; net income before taxes $(546,195); Federal income
tax $29,784. (net loss) $575,979.
|
| |
| Prepared from statement(s) by Accountant: Johnson, Jordan & Jones CPAs. |
| |
| ACCOUNTANT'S OPINION |
| A review of the accountant's opinion indicates the financial statements meet generally accepted accounting principles and
that the audit contains no qualifications.
|
| |
| Fixed assets shown net less $765,620 depreciation. |
| |
| On MAR 19 2008 Leslie Smith, Pres, submitted the above figures. |
| |
| Statement date: |
DEC 31 2007 |
| Based on this number of establishments: |
15 |
|
| |
| Firm |
Industry Median |
| Return of Sales: |
( 1.9) |
|
Return of Sales: |
2.6 |
| Current Ratio: |
1.3 |
|
Current Ratio: |
1.4 |
| Assets / Sales: |
44.5 |
|
Assets / Sales: |
57.6 |
| Total Liability / Net Worth: |
552.1 |
|
Total Liability / Net Worth: |
275.6 |
|
| |
| Understanding Key Business Ratios |
|