Revenue 1,000.

00
Cost of Sales 600.00
GP 400.00
Expense 300.00
EBIT 100.00
Tax 30.00
NI 70.00

BS
Assets Liabilities
Cash 160.00 Current Liab 300.00
AR 440.00 Noncurrent Li 500.00
Inv 600.00 Total 800.00
Current Asset 1,200.00
Equity
PPE 800.00 Capital Stock 1,000.00
RE 200.00
Total 1,200.00
Total Assets 2,000.00 Total Liab + E 2,000.00