IS and BS Solved Example

You might also like

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

F. Brown Co.

Trial Balance of F. Brown Year Ending 30 Sept. 2011 Income Statement


For the Year Ending 30 September 2011

Particulars (£) (£)


Sales 391,400
Less: Return Inward (2110)
Net Sales 389,290
Less: Cost of Goods Sold
Opening Inventory 72,410
+Purchases 254,810
+Carriage Inward 760
- Return Outward (1240)
-Closing Inventory (89,404) (237,336)
Gross Profit 151,954

Less: Operating Expenses


Carriage Outward 2850
Motor Expenses 1490
Rent 8200
Telephone Charges 680
Wages and Salaries 39,600
Insurance 745
Office Expenses 392
Sundry Expenses 216 (54,173)
Net Profit 97,781
Trial Balance of F. Brown Year Ending 30 Sept. 2011
F. Brown Co.
Balance Sheet
As at 30 September 2011

ASSETS (£) Liabilities & Capital (£)


Current Assets Current Liabilities
Cash in Hand 112 Account Payable 26,300
Cash at Bank 4420
Account Receivable 38,100 Non-Current Liabilities
Closing Inventory 89,404 - -
Total Current Asset 132036
Non-Current Assets Capital
Van 5650 Capital 49,675
Office Equipment 7470 +Net Profit 97,781
Total Non-Current 13,120 -Drawings (28,600) 118,856
Asset

Total Assets 145,156 Total Liab. & Capital 145,156

You might also like