Professional Documents
Culture Documents
Willy and Sons Corporation Santiago City Branch Comparative Balance Sheets - Vertical Analysis AS OF JULY 31, 2011 AND 2012 2011
Willy and Sons Corporation Santiago City Branch Comparative Balance Sheets - Vertical Analysis AS OF JULY 31, 2011 AND 2012 2011
284,862
391,162
4,440
1,889,872
Non-current Assets:
Computer
Delivery Truck
Total
Less: Accumulated Depreciation
Total Non-current Assets
TOTAL ASSETS
36,000
650,000
686,000
47,300
638,700
2,528,572
Current Liability:
Accounts Payable
Total Current Liability
Non-current Liability:
Deferred Gross Profit, 2011
Deferred Gross Profit, 2012
Total Non-current Liability
TOTAL LIABILITY
Shareholder's Equity
Willy and Sons, Main
Total Shareholder's Equity
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY
353,188
447,655
408,565
397,450
397,450
189,115
189,115
586,565
1,942,007
1,942,007
2,528,572
PORATION
RANCH
VERTICAL ANALYSIS
AND 2012
2011
Percentage
14%
18%
16%
2012
Amount
Percentage
11%
15%
0%
75%
406,166
197,529
148,387
810,438
65,843
836,195
1,870
2,466,428
13%
6%
5%
27%
2%
27%
1%
81%
1%
26%
27%
2%
25%
100%
29,700
609,000
638,700
47,300
591,400
3,057,828
1%
20%
21%
2%
19%
100%
16%
16%
302,870
302,870
10%
10%
7%
7%
23%
69,433
400,122
469,555
772,425
2%
13%
15%
25%
77%
77%
100%
2,285,403
2,285,403
3,057,828
75%
75%
100%
284,862
391,162
4,440
1,889,872
Non-current Assets:
Computer
Delivery Truck
Total
Less: Accumulated Depreciation
Total Non-current Assets
TOTAL ASSETS
36,000
650,000
686,000
47,300
638,700
2,528,572
Current Liability:
Accounts Payable
Total Current Liability
Non-current Liability:
Deferred Gross Profit, 2011
Deferred Gross Profit, 2012
Total Non-current Liability
TOTAL LIABILITY
Shareholder's Equity
Willy and Sons, Main
Total Shareholder's Equity
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY
353,188
447,655
408,565
397,450
397,450
189,115
189,115
586,565
1,942,007
1,942,007
2,528,572
PORATION
RANCH
HORIZONTAL ANALYSIS
AND 2012
2012
Change
Percentage
406,166
197,529
148,387
810,438
65,843
836,195
1,870
2,466,428
52,978
-250,126
-260,178
15%
-56%
-64%
-219,019
445,033
-2,570
576,556
-77%
114%
-58%
31%
29,700
609,000
638,700
47,300
591,400
3,057,828
-6,300
-41,000
-47,300
-18%
-6%
-7%
-47,300
529,256
-7%
21%
302,870
302,870
-94,580
-94,580
-24%
-24%
69,433
400,122
469,555
772,425
-119,682
-63%
280,440
185,860
148%
32%
2,285,403
2,285,403
3,057,828
343,396
343,396
529,256
18%
18%
21%
Sales
Less: Cost of Sales
Gross Profit
Less: Deferred Gross Profit - 2011
Deferred Gross Profit - 2012
Add: Realized Gross Profit - 2011
Total Realized Gross Profit
Less: Operating Expenses
Total Operating Income
Add: Interest Income
NET INCOME BEFORE TAX
2011
Amount
Percentage
4,737,869
100%
2,115,239
45%
2,622,630
55%
4%
189,115
2,433,515
1,578,552
854,963
32,999
887,962
51%
33%
18%
1%
19%
CAL ANALYSIS
AND 2012
2012
Amount
Percentage
6,057,785
100%
2,580,407
43%
3,477,378
57%
400,122
119,682
3,196,938
1,889,675
1,307,263
149,517
1,456,780
7%
2%
53%
31%
22%
2%
24%
Sales
Less: Cost of Sales
Gross Profit
Less: Deferred Gross Profit - 2011
Deferred Gross Profit - 2012
Add: Realized Gross Profit - 2011
Total Realized Gross Profit
Less: Operating Expenses
Total Operating Income
Add: Interest Income
NET INCOME BEFORE TAX
2011
4,737,869
2,115,239
2,622,630
189,115
2,433,515
1,578,552
854,963
32,999
887,962
2012
6,057,785
2,580,407
3,477,378
400,122
119,682
3,196,938
1,889,675
1,307,263
149,517
1,456,780
TAL ANALYSIS
12
Change
Percentage
1,319,916
28%
465,168
22%
854,748
33%
763,423
311,123
452,300
116,518
568,818
31%
20%
53%
353%
64%
Schedule 1
2011
2012
Installment Sales
Cost of Installment Sales
Gross Profit on Installment Sales
1,065,576
575,376
490,200
1,154,758
596,576
558,182
0.46
0.48
305,091
649,547
140,342
311,783
452,125
27