25 The balance sheet below highlights the company’s projected assets, liabilities, and capital: Table 7 Pro forma balance sheet UM 2020 2021 2022 2023 2024 Assets dollars 124 802 141 694 189 053 272 912 364 453 Fixed assets dollars 119 524 113 315 107 106 100 897 94 688 PP&E dollars 119 524 113 315 107 106 100 897 94 688 Investments inprogress dollars - - - - - Current asstes dollars 5 278 28 379 81 947 172 015 269 765 Accounts receivable dollars - - - - - Inventories dollars - - - - - Cash dollars 5 278 28 379 81 947 172 015 269 765 TOTAL ASSETS dollars 124 802 141 694 189 053 272 912 364 453 Equity and liabilities dollars 124 802 141 694 189 053 272 912 364 453 Owner's equity dollars 124 802 141 694 189 053 272 912 364 453 Capital stock dollars 160 000 160 000 160 000 160 000 160 000 Retained earnings dollars (35 198) (18 306) 29 053 112 912 204 453 Long-term debts dollars - - - - - Long-term debts dollars - - - - - Short-term debts dollars - - - - - Short-term debts dollars - - - - - Accounts payable dollars - - - - - Taxes payable dollars - - - - - TOTAL EQUITY AND CAPITAL dollars 124 802 141 694 189 053 272 912 364 453
RkJQdWJsaXNoZXIy MjcxODE=