Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Income statement for the year ended 30 April 20x7

$ $
Sales/ Revenue 259,870
Less Sales returns/ Returns inwards 5,624
Turnover/ Net Sales 254,246
Less Cost of sales
Opening Inventory 15,654
Add purchases 135,680
151,334
Add Carriage inwards 11,830
163,164
Less purchases returns 13,407
149,757
Less Closing Stock 17,750 132,007.00
Gross Profit 122,239.00
Add Other Income: Discount received 1,750
1,750.00
Total Income 123,989.00

Less Expense
Salaries and wages 38521
Rent , rates and insurance 25973
Heating and lighting 11010
Carriage outwards 4562
Advertising 5980
Postage and stationery 2410
Bad Debts 2008
Discount allowed 2306
Depreciation 12074
104844
Net profit 19145
Statement of financial position as at 30 April 20x7
Cost Acc Depreciation NetBook Value
$ $ $
Non Current Asset
Fixtures and Fittings 19700 12074 7626

Currents Assets
Inventory (Closing) 6840
Trade Receivable 9175
Bank 867
Prepaid Insurance 104 16986
TOTAL ASSETS 16986
EQUITY AND LIABILITIES
Capital 101000
Add net profit 1000
102000
Less Drawings( 2000+930) 2930
99070
Non Current Liabilities
Long term loan - 3% - 10 year Loan from AB Finance 10000
109070

You might also like