Profit and Loss Statement For The Y.E. 31.1.20XX Balance Sheet As On 31.1.20XX Income: Assets

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Profit and Loss Statement for the y.e. 31.1.20XX Balance Sheet as on 31.1.

20X
Income: Assets
Revenue from Services 17590 Non Current Assets
Buildings
Less: Expenses Less: Depreciation
Salaries 3100 Office Equipments
Add: Outstanding 3100 6200 Less: Depreciation
Office Supplies Consumed 1170
Electricity 380 Current Assets
Depreciation 4500 Trade Receivables
Telephone bill 480 Office Supplies
Rent Expenses 600 13330 Less: Consumed
Prepaid Rent
NPBT 4260 Less: Rent Expenses
Less: Tax 0 Cash
NPAT 4260 TOTAL ASSETS
Less: Dividends -1000 Liabilities
Retained Earnings 3260 Owners Equity
Share Capital
Add: Retained Earnings

Non Current Liabilities

Current Liabilities
Trade payables
Unearned Revenues
Less: Services Provided
Outstanding Salaries
Telephone Bill outstanding
TOTAL LIABILITIES
ce Sheet as on 31.1.20XX

15000
-1500 13500
12000
-3000 9000 22500

1640
2140
-1170 970
3600
-600 3000
630 6240
28740

20000
3260 23260

1020
1600
-720 880
3100
480 5480
28740
Profit and Loss Statement for the period endin
Balance Sheet as on 30/6/1989 on 30/6/1989

Assets Income:
Non Current Asset Video Tape Rental Revenue
Land 43000
Buildings & Renovations 25000
Less: Depreciation 500 24500 Less: Expenses
Equipment 6700 Salaries and Wages
Less : Depreciation 670 6030 Tape Amortisation
Software 1000 Depreciation ( Total)
Less:Amortisation 100 900 Legal Fees
Tape Inventory 100729 175159 Advertising
Current Asset Interest
Accounts Receivables 2,200 Office Supplies Consumed
Prepaid Advertising 3,000 Software Amortisation
Cash 45,500 50,700
Total Assets 225,859 Net Profit
Equity and Liabilities
Owners Equity
Share Capital 165000
Retained Earnings 5609 170,609

Non Current Liabilities


Mortgage Payable 33600 33,600

Current Liabilities
Accounts Payable 18750
Accrued Interest 2900 21,650
225,859
tement for the period ending
n 30/6/1989 Category A E I L OC
CASH,OC 165000 165000
CASH,LEGAL FEES -2700 2700
96000
LAND,LOAN 43000 33600
BUILDING,CASH 5000
-14400
62000 5000
18021
1170 CASH, RENOVAT -5000
2700 TAPES, CASH 100000
3000 CASH -100000
2900 CASH, COMPUTER -10700 2140
500 10700
100 -90391 DEP, EXP -2140
CASH,OFFICE SUP -500 6000
5609 500
CASH,advertisem -6000
CASH,TAPES -18750 96000
18750 32000
CASH,SALES 96000 30000
CASH,WAGES -32000 -2900
CASH,SALARY -30000
CASH,MORTAGAG -2900

You might also like