Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

ASSETS LIABILITIES REVENUES EXPENSES

CFO Item Value


PBT 1395000
Acc pay change -25600
Income tax exp -735000
Income tax cheque -65400
Depn 269000
Acc pay change(other exp) -24800
Inventory increase -35300
Loss on sale of machinery 51900
Increase in accrued income -3600

826200 0.1681880951
4.768372E-07
CFI machine 1 -583200 1.001358E-05
machine sold 609200 1.049042E-05
0.9999895096
0.9998893738

0.2023311519
26000 0.6171726544
0.9793052673
0.0206947327
CFF Share capital 585000
Dividends paid -460000

125000

CFO+CFI+CFF 977200
Cash in t-1 year 139200

Total cash 1116400


0.99999

You might also like