This is the suggested answer to the Balance Sheet exercise on Colorado Ricardo Mountain Bikes.

Non-Current Assets
Factory and equipment: $3,000,000.
Current Assets
Cash $500,000, inventory $700,000, and trade receivables $300,000, totalling $1,500,000. Total assets: $3,000,000 + $1,500,000 = $4,500,000.
Current Liabilities
Trade payables $500,000 and the short-term loan $300,000, totalling $800,000.
Non-Current Liabilities
The long-term loan: $1,200,000. Total liabilities: $800,000 + $1,200,000 = $2,000,000.
Equity
Since Assets must equal Liabilities plus Equity, equity is the balancing figure: $4,500,000 – $2,000,000 = $2,500,000.
These same figures are used across the rest of the finance exercises in this section, including Financial Ratios and the Cash Flow Statement.
The slides, worksheet, lesson plan and poster for this lesson are free to download and free to use in your course — no sign-up, no permission needed.
