Irma12 104932

You might also like

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

PT.

MICRONIS INTERNUSA_IRMAYANTI
Jl. KH.Agus Salim No.28 Malang

Profit & Loss Statement

November 2010 through 13th Period 2010


17/11/2022 Page 1
16:59:04
November December 13th Period Total

Income
Sales 1.350.360.000,00 408.982.500,00 0,00 1.759.342.500,00
Sales Discounts -20.255.400,00 -6.362.840,00 0,00 -26.618.240,00
Sales Returns -31.058.280,00 0,00 0,00 -31.058.280,00
Total Income 1.299.046.320,00 402.619.660,00 0,00 1.701.665.980,00

Cost Of Sales
Cost of Good Sold 675.180.000,00 303.989.990,45 0,00 979.169.990,45
Other Cost or Sales 0,00 -4.839.650,00 0,00 -4.839.650,00
Total Cost Of Sales 675.180.000,00 299.150.340,45 0,00 974.330.340,45

Gross Profit 623.866.320,00 103.469.319,55 0,00 727.335.639,55

Expenses
Other Employer Expenses 0,00 0,00 0,00 0,00
Wages & Salaries Expense 50.000.000,00 7.500.000,00 7.500.000,00 65.000.000,00
Uncolleciation Accounts 0,00 0,00 5.397.150,00 5.397.150,00
Depreciation Expense-Vehicles 0,00 0,00 16.875.000,00 16.875.000,00
Advertising Expense 1.375.000,00 440.000,00 0,00 1.815.000,00
Rent Expense 0,00 0,00 90.000.000,00 90.000.000,00
Wages & Salaries Expense 165.000.000,00 18.000.000,00 18.000.000,00 201.000.000,00
Electricity, Water & Phone Exp 7.470.000,00 2.000.000,00 1.550.000,00 11.020.000,00
Maintenance Expense 1.221.000,00 1.375.000,00 0,00 2.596.000,00
Newspaper & Tabloids Expense 858.000,00 278.000,00 0,00 1.136.000,00
Deprec.Expense-Equipment 0,00 0,00 204.250.000,00 204.250.000,00
Supplies Expense 0,00 0,00 20.000.000,00 20.000.000,00
Other General & Adm.Expense 325.000,00 225.000,00 0,00 550.000,00
Total Expenses 226.249.000,00 29.818.000,00 363.572.150,00 619.639.150,00

Operating Profit 397.617.320,00 73.651.319,55 -363.572.150,00 107.696.489,55

Other Income
Interest Revenue 3.652.000,00 0,00 85.037,00 3.737.037,00
Other Income 354.000,00 0,00 0,00 354.000,00
Bank Charges -165.000,00 0,00 -21.500,00 -186.500,00
Interest Expense -36.940.503,79 -3.005.068,89 0,00 -39.945.572,68
Other Expense -254.000,00 0,00 0,00 -254.000,00
Total Other Income -33.353.503,79 -3.005.068,89 63.537,00 -36.295.035,68

Other Expenses
Company Income Tax 0,00 0,00 9.375.125,00 9.375.125,00
Total Other Expenses 0,00 0,00 9.375.125,00 9.375.125,00

Net Profit / (Loss) 364.263.816,21 70.646.250,66 -372.883.738,00 62.026.328,87

You might also like