Royal Collection, Inc Harvard Case Solution & Analysis

Income Statement

The income statement for the year ended 2010 for Royal Collection Inc. is shown below:

ROYAL COMPANY INC. INCOME STATEMENT 2010

$

$

Sales Revenue (A)

1170000

Related Party Sales Revenue (B)

160000

Net Sales Revenue

1330000

Less:Cost of Goods Sold
Cost of Beginning Inventory ( C)

550000

Cost of Goods Manufactured (D)

750000

Cost of Ending Inventory ( E)

400000

Cost of Goods Sold

900000

Gross Profit    

430000

Less:Operating Expenses
Design Fee

50000

Advertising Expense

150000

General & Admin Expense (F)

70000

Total Operating Expenses

270000

Net Profit    

160000

Dividends (G)

-

Retained Earnings    

160000

Notes to Income Statement

Note A: The sales have been recognized for all the 2600 plates that were sold to the general public. According to revenue recognition principle in accounting, two criteria must be met before revenue is recognized in the income statement. The first is the presence of the critical event, which triggered the transaction and the second is the reliable measurement of the amount. Both the criteria are met here therefore; complete revenue has been recognized for the 2600 plates that are delivered.

Note B: According to IAS 24, Related Party Transaction, a company might enter into transactions, which may not be on an arm’s length basis. These transactions can occur with shareholders, friends or family. They can affect the financial statements. However, they are allowed provided disclosure is made. Therefore, the 400 plates sold to friends is a related party transaction, for which Royal received $400 per plate.

Note C: 2000 plates were in beginning stock; therefore, its cost has been calculated based on the 2009 cost per units every six months for 1000 plates.

Note D: 2000 plates were manufactured in 2010, for which the cost is based on 2010 rates.

Note E: 1000 plates were in ending stock, which have been valued at the cost per plate of the second six months of 2010.

Note F: The general and admin expenses are also valued at $ 10000 amount, which has not yet been paid by the company. This is according to the prudent concept, which says that expenses should be recorded conservatively.

Note G: It has been assumed that no dividend has been paid during 2010.

Balance Sheet

The balance sheet for the year ended 2010 for Royal Collection Inc. is shown below:

ROYAL COLLECTION BALANCE SHEET 2010

$

$

ASSETS
Non-Current Assets
Long Term Assets

-

Current Assets
Cash (A)

245500

Accounts Receivable (B)

315000

Total Current Assets

560500

TOTAL ASSETS

560500

EQUITIES & LIABILITIES
Equity
Share Capital ( C)

200000

Retained Earnings

160000

TOTAL EQUITY

360000

Non-Current Liabilities
Balancing Figure (D)

190500

Current Liabilities
Accrued General & Admin Expenses

10000

TOTAL LIABILITIES

200500

TOTAL EQUITY & LIABILITIES

560500

 Notes to Balance Sheet

Note A: The cash has been collected for 2600 plates, including 400 sold to related parties and 1900 sold to the general public.

Note B: The accounts receivable represent the amount to be received for the remaining 700 plates sold to the general public.

Note C: It has been assumed that there has been no change in the share capital since 2008.

Note D: The non-current liabilities of the company have been calculated as a balancing figure.......................

Share This

SALE SALE

Save Up To

30%

IN ONLINE CASE STUDY

FOR FREE CASES AND PROJECTS INCLUDING EXCITING DEALS PLEASE REGISTER YOURSELF !!

Register now and save up to 30%.