Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 6

BIOTRAIN MALAYSIA S/B

CHEQUE IN - PBB881048 (27/12/07)


CHEQUE IN -PBB023636(18/01/08)

200,000.00
600,000.00
TOTAL

31.12.07
31.12.07
31.12.07
31.12.07
31.12.07
31.12.07

86501 HORIZON
86502 VI CONSULTING
86503 MANIRAJAH
86504 RAYMOND
86505 YAZID
86506 LEN YEW HENG

800,000.00

14,400.00
14,400.00
11,000.00
10,000.00
20,000.00
700.00
70,500.00

02.01.08
02.01.08
02.01.08
04.01.08
08.01.08
09.01.08
18.01.08
18.01.08
18.01.08
18.01.08
18.01.08
18.01.08
18.01.08
31.01.08
31.01.08
31.01.08
31.01.08

86507 INNOVATIVE
86508 NAVEN
86509 LANGUAGE WORKS
86510 RAYMOND-CLAIM
86511 NOR FAIZURA
86512 SELVA-CLAIM
86513 LEE MEE FUNG
86514 I HR CONSULTING
86515 I HR CONSULTING
86516 RAYMOND
86517 SELVA
86518 CANCEL
86519 YAZID
86520 KAREN
86521 KRISH MANIAM
86522 RAVI
86523 SOORIAKALA

7,500.00
4,794.47
9,000.00
34,887.81
600.00
32,619.91
70,000.00
70,000.00
14,447.87
140,000.00
140,000.00
60,000.00
10,032.00
18,000.00
800.00
600.00
613,282.06

TOTAL CHEQUE ISSUES AS AT 31/01/08


BALANCE IN THE BANK AS AT 31/01/08

SELVA'S CLAIM
TRAINERS FEES
PRINTING
SPEAKER MEAL & ACCOM
ADMIN CHG
AIR TICKET-JAKARTA

15,700.00
2,500.00
4,654.91
9,000.00
765.00
32,619.91

RAYMOND'S CLAIM
HOTEL & MEAL
AIRTICKET

12,630.70
3,980.00

683,782.06
116,217.94

TRAVELLING EXP
SPEAKERS FEES
OPEN EXP
BANK INT COST
ADVANCE

350.11
12,310.00
500.00
117.00
5,000.00
34,887.81

BIOTRAIN MALAYSIA S/B


RM
HORIZON INFOTECH
VI CONSULTING
MANIRAJAH
YAZID
INNOVATIVE FORMULA
LANGUAGE WORKS
LEE MEE FUNG
I HR CONSULTING
KAREN
KRISH MANIAM
TOTAL

14,400.00
14,400.00
11,000.00
80,000.00
7,500.00
9,000.00
70,000.00
84,447.87
10,032.00
18,000.00
318,779.87

BIOTRAIN MALAYSIA S/B


BALANCE SHEET AS AT 31/01/2008

CURRENT ASSETS
TRADE DEBTORS
BANK-PBB

CURRENT LIABILITIES
ACCRUALS
TAXATION

NET CURRENT ASSETS

FINANCED BY
CAPITAL
CAPITAL
PROFIT/(LOSS)

31/01/2008
RM

400,000.00
116,217.94
516,217.94

15,341.57
15,341.57

500,876.37

500,876.37
500,876.37

BIOTRAIN MALAYSIA S/B


RM
SALES

1,200,000.00

LESS:COST OF SALES
CONSULTING FEES
PROGRAM & MATERIAL
TRAVELLING & ACCOM

318,779.87
57,872.56
16,513.54

393,165.97
GROS PROFIT

806,834.03

LESS:EXPENSES
DIR ALLOWANCE
SECRETARIAL FEES
PROFESSIONAL FEES
AUDIT FEES
ACCOUNTING FEES
ADMIN FEES
PAYMNET TO SUBRA
DIR FEES
BANK CHG
PRINTING & STATIONARY

600.00
478.00
500.00
1,000.00
600.00
12,000.00
10,000.00
280,000.00
117.00
662.66
305,957.66

NET PROFIT

500,876.37

You might also like