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

PROJECTED PROFIT & LOSS STATEMENT (Rs’000000)

2024 2025 2026 2027 2028


Year 
REVENUES

SALES OF HANDICRAFTS
& HANDLOOMS
Retail Sales 455.40 743.55 915.29 1047.53 1164.96

Institutional Sales, Bulk Sales 49.00 360.10 673.99 1291.43 1613.38


& Exports
E-Commerce & Referral Sales 39.00 81.50 186.90 343.41 551.26

Sub-Total (H&H Items) 543.40 1185.15 1776.18 2682.37 3329.60


OTHER INCOME 132.10 140.36 149.20 158.66 168.80

Total Revenue 675.50 1325.51 1925.37 2841.03 3498.39


EXPENSES

Purchase of Stock-in-Trade 351.74 754.38 1125.48 1687.55 2097.35


Changes in Stock-in-Trade -5.28 -11.32 -16.88 -25.31 -31.46
425.00 418.85 432.59 446.78 461.48
Employee Benefit Expenses
Finance Costs 0.00 0.00 0.00 22.50 27.96

Depreciation 47.90 41.81 37.04 33.29 30.32


Other Expenses 147.78 201.32 259.45 354.32 430.54
Total Expenses 967.14 1405.04 1837.68 2519.13 3016.19

Profit before Tax -291.64 -79.53 87.69 321.90 482.20

Impact of the proposed Support upon the P&L Statement: The projected Profit & Loss Statement
indicates that the Corporation is headed towards sustainability after the implementation of the
proposed Action Plan.

You might also like