Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

PT SEJAHTERA(HERLIA FANI/UKK 2019)

JALAN DR.SUTOMO NO.191 MEDAN

Profit & Loss Statement

December 2018
02/09/2019
9:35:04

Income
SALES Rp95.900.000,00
FREIGHT COLLECTED Rp500.000,00
SALES DISCOUNT (Rp160.000,00)
SALES RETURN (Rp800.000,00)
Total Income Rp95.440.000,00

Cost Of Sales
COST OF GOODS SOLD Rp61.428.571,42
PURCHASE DISCOUNT (Rp600.000,00)
Total Cost Of Sales Rp60.828.571,42

Gross Profit Rp34.611.428,58

Expenses
WAGES & SALARIES Rp13.250.000,00
WATER,TELP,&ELECTRI. EXPENSE Rp1.500.000,00
RENT EXPENSE Rp850.000,00
SUPPLIES EXPENSE Rp4.600.000,00
MAINTENANCE&REPAIR EXPENSE Rp550.000,00
BAD DEBT EXPENSE Rp1.644.750,00
DEPREC.EXPENSE-BUILDING Rp1.200.000,00
DEPREC.EXPENSE-VEHICLE Rp38.000.000,00
DEPREC.EXPENSE-EQUIPMENT Rp1.250.000,00
INSURANCE EXPENSE Rp2.000.000,00
LATE FEE EXPENSE Rp2.651.000,00
Total Expenses Rp67.495.750,00

Operating Profit (Rp32.884.321,42)

Other Income
INTEREST INCOME Rp6.500.000,00
GAIN/LOS ON SALS PLANT(VEHICLE (Rp9.000.000,00)
Total Other Income (Rp2.500.000,00)

Other Expenses
INTEREST EXPENSE Rp1.150.318,00
BANK SERVICE CHARGE Rp230.000,00
INCOME TAX EXPENSE Rp842.800,00
Total Other Expenses Rp2.223.118,00

Net Profit/(Loss) (Rp37.607.439,42)

You might also like