SlideShare a Scribd company logo
INCOME STATEMENT
Sales: 750 000
Less: COGS 319 900
GROSS PROFIT 430 100
Less: Operating Expense
Selling Expense 2 160
Rent Expense 36 000
Wage Expense 187 500
Utilities Expense 15 800
Maintenance Expense 19 745
Advertising Expense 1 500
Depreciation Expense
Oven 2 700
Motorcycle 6 360
Refrigerator 2 250
TOTAL OPERATING EXPENSE (274, 015)
OPERATING PROFIT 156 085
Less: Interest Expense 3 750
NET PROFIT BEFORE TAX 152 335
Less: Tax (30%) 45 700.5
NET PROFIT AFTER TAX 106 634.5
EARNINGS PER SHARE 11, 848.28
CASH FLOW FROM OPERATING ACTIVITIES
Cash collected from customers 543 300
Cash paid to suppliers & employees (187 500)
Cash paid for repairs & maintenance of equipment (19 745)
Cash payment for electricity and water bills (15 800)
Cash paid for interest (3 750)
Cash paid for taxes (45 700.5)
Net Cash Provided by Operating Activities 270 804.5
CASH FLOW FROM INVESTING ACTIVITIES
Cash paid to purchase manufacturing
equipment & machineries (85 000)
Net Cash Provided by Investing Activities (85 000)
CASH FLOW FROM FINANCING ACTIVITIES
Cash received from bank loans 250 000
Net Cash Provided by Financing Activities 250 000
Net increase/decrease in cash during the year 435 804.5
Cash at Beginning of Year 37 850
Cash at End of Year 473 654.5
Assets
Cash 473 654.5
Accounts receivable 138 285
Inventories 12 650
TOTAL CURRENT ASSETS 624 589.5
Non-current Asset
Machinery and Equipment 50 000
Vehicles 35 000
Less: Accumulated Depreciation (11 310)
NET FIXED ASSETS 73 690
TOTAL ASSETS 698 279.5
Liability
Accounts payable 138 610.5
Notes payable 48 600
Total Current Liabilities 187 210.5
Long term debt
Loans Payable 250 000
TOTAL LIABILITIES 437 210.5
Retained Earnings 154 434.5
Share of partners 106 634.5
TOTAL EQUITY 261 069
TOTAL LIABILITIES AND EQUITY 698 279.5

More Related Content

Viewers also liked

Product positioning
Product positioningProduct positioning
Product positioning
fahadnasir87
 
financial analysis
financial analysisfinancial analysis
financial analysis
Ganesh Uppin
 
Top 2 Concepts Chapter 8 Identifying Market Segment
Top 2 Concepts Chapter 8 Identifying Market SegmentTop 2 Concepts Chapter 8 Identifying Market Segment
Top 2 Concepts Chapter 8 Identifying Market Segment
Sheilanor Turingan
 
M8 L2 Identifying Your Market
M8 L2 Identifying Your MarketM8 L2 Identifying Your Market
M8 L2 Identifying Your Market
NCVPS
 
Developing, Positioning, and Differentiating Products through the Life Cycle
Developing, Positioning, and Differentiating Products through the Life CycleDeveloping, Positioning, and Differentiating Products through the Life Cycle
Developing, Positioning, and Differentiating Products through the Life Cycle
Sumit Pradhan
 
Product Positioning and Lifecycle
Product Positioning and LifecycleProduct Positioning and Lifecycle
Product Positioning and Lifecycle
Mark Curphey
 
Product Positioning and Product Life Cylce
Product Positioning and Product Life CylceProduct Positioning and Product Life Cylce
Product Positioning and Product Life Cylce
Prashant Mehta
 
Designing and Managing Service
Designing and Managing ServiceDesigning and Managing Service
Designing and Managing Service
Rosalina Manansala
 
Identifying market segments & targets
Identifying market segments & targetsIdentifying market segments & targets
Identifying market segments & targets
KiritKene
 
Analyzing Business Markets
Analyzing Business MarketsAnalyzing Business Markets
Analyzing Business Markets
Nishant Agrawal
 
Designing and managing services 1
Designing and managing services 1Designing and managing services 1
Designing and managing services 1
school
 
Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...
Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...
Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...
Cibin Mathew
 
ajaykumarta-Unit 3 market segmentation, targeting & positioning - copy
ajaykumarta-Unit   3 market segmentation, targeting & positioning - copyajaykumarta-Unit   3 market segmentation, targeting & positioning - copy
ajaykumarta-Unit 3 market segmentation, targeting & positioning - copy
ajay kumarta
 
Designing and Managing Services
Designing and Managing ServicesDesigning and Managing Services
Designing and Managing Services
Sumit Pradhan
 
Identifying market segments and targets
Identifying market segments and targetsIdentifying market segments and targets
Identifying market segments and targets
Free Talk 2 Other
 
Analyzing Business Markets and Buyer Behavior
Analyzing Business Markets and Buyer BehaviorAnalyzing Business Markets and Buyer Behavior
Analyzing Business Markets and Buyer Behavior
Sumit Pradhan
 
Designing and managing services
Designing and managing servicesDesigning and managing services
Designing and managing services
Shimranz Skillls
 
Analyzing Business Markets and Business Behavior
Analyzing Business Markets and Business BehaviorAnalyzing Business Markets and Business Behavior
Analyzing Business Markets and Business Behavior
Sein Sei
 
Marketing Environment
Marketing EnvironmentMarketing Environment
Marketing Environment
rajat patel
 
Business Markets and Business Buyer Behavior
Business Markets and Business Buyer BehaviorBusiness Markets and Business Buyer Behavior
Business Markets and Business Buyer Behavior
Mehmet Cihangir
 

Viewers also liked (20)

Product positioning
Product positioningProduct positioning
Product positioning
 
financial analysis
financial analysisfinancial analysis
financial analysis
 
Top 2 Concepts Chapter 8 Identifying Market Segment
Top 2 Concepts Chapter 8 Identifying Market SegmentTop 2 Concepts Chapter 8 Identifying Market Segment
Top 2 Concepts Chapter 8 Identifying Market Segment
 
M8 L2 Identifying Your Market
M8 L2 Identifying Your MarketM8 L2 Identifying Your Market
M8 L2 Identifying Your Market
 
Developing, Positioning, and Differentiating Products through the Life Cycle
Developing, Positioning, and Differentiating Products through the Life CycleDeveloping, Positioning, and Differentiating Products through the Life Cycle
Developing, Positioning, and Differentiating Products through the Life Cycle
 
Product Positioning and Lifecycle
Product Positioning and LifecycleProduct Positioning and Lifecycle
Product Positioning and Lifecycle
 
Product Positioning and Product Life Cylce
Product Positioning and Product Life CylceProduct Positioning and Product Life Cylce
Product Positioning and Product Life Cylce
 
Designing and Managing Service
Designing and Managing ServiceDesigning and Managing Service
Designing and Managing Service
 
Identifying market segments & targets
Identifying market segments & targetsIdentifying market segments & targets
Identifying market segments & targets
 
Analyzing Business Markets
Analyzing Business MarketsAnalyzing Business Markets
Analyzing Business Markets
 
Designing and managing services 1
Designing and managing services 1Designing and managing services 1
Designing and managing services 1
 
Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...
Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...
Marketing management-by-philip-kotler-719-slides-1234238345990514-2 untitled9...
 
ajaykumarta-Unit 3 market segmentation, targeting & positioning - copy
ajaykumarta-Unit   3 market segmentation, targeting & positioning - copyajaykumarta-Unit   3 market segmentation, targeting & positioning - copy
ajaykumarta-Unit 3 market segmentation, targeting & positioning - copy
 
Designing and Managing Services
Designing and Managing ServicesDesigning and Managing Services
Designing and Managing Services
 
Identifying market segments and targets
Identifying market segments and targetsIdentifying market segments and targets
Identifying market segments and targets
 
Analyzing Business Markets and Buyer Behavior
Analyzing Business Markets and Buyer BehaviorAnalyzing Business Markets and Buyer Behavior
Analyzing Business Markets and Buyer Behavior
 
Designing and managing services
Designing and managing servicesDesigning and managing services
Designing and managing services
 
Analyzing Business Markets and Business Behavior
Analyzing Business Markets and Business BehaviorAnalyzing Business Markets and Business Behavior
Analyzing Business Markets and Business Behavior
 
Marketing Environment
Marketing EnvironmentMarketing Environment
Marketing Environment
 
Business Markets and Business Buyer Behavior
Business Markets and Business Buyer BehaviorBusiness Markets and Business Buyer Behavior
Business Markets and Business Buyer Behavior
 

Similar to Sample Financial statement

FS2011(re-modified)
FS2011(re-modified)FS2011(re-modified)
FS2011(re-modified)
M Khurshed Alam
 
School District Budget
School District Budget School District Budget
School District Budget
Luis Taveras EMBA, MS
 
Pavilion Condo Financial statement 20180228
Pavilion Condo Financial statement 20180228Pavilion Condo Financial statement 20180228
Pavilion Condo Financial statement 20180228
al karajo jr
 
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018
al karajo jr
 
Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331
al karajo jr
 
Financial final
Financial finalFinancial final
Financial final
China Valenzuela
 
Pavilion Income statement July 2017 CORRECTED
Pavilion Income statement July 2017 CORRECTEDPavilion Income statement July 2017 CORRECTED
Pavilion Income statement July 2017 CORRECTED
al karajo jr
 
Financial Viability of Cacao Production and Developed Products /
Financial Viability of Cacao Production and Developed Products / Financial Viability of Cacao Production and Developed Products /
Financial Viability of Cacao Production and Developed Products /
Bureau of Agricultural Research
 
Accounting for managers- company final accounts
Accounting for managers- company final accountsAccounting for managers- company final accounts
Accounting for managers- company final accounts
Chandra Shekar Immani
 
Project Performance Report August 2018.pptx
Project Performance Report August 2018.pptxProject Performance Report August 2018.pptx
Project Performance Report August 2018.pptx
Chinelo Ezenwa
 
AT&TFinancial and Operational Results
AT&TFinancial and Operational ResultsAT&TFinancial and Operational Results
AT&TFinancial and Operational Results
finance1
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
finance1
 
Black Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedBlack Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never Shared
Tom Shay
 
Pavilion income statement August 2017
Pavilion income statement August 2017Pavilion income statement August 2017
Pavilion income statement August 2017
al karajo jr
 
Final work improved 6_revised (1)
Final work improved 6_revised (1)Final work improved 6_revised (1)
Final work improved 6_revised (1)
Qasim Ali Pracha
 
FHC IUSAI 2017
FHC IUSAI 2017FHC IUSAI 2017
FHC IUSAI 2017
Fabrice CLAMAGIRAND
 
Acc 291 acc291
Acc 291 acc291Acc 291 acc291
Acc 291 acc291
GOODCourseHelp
 
Boeing Case Study Competition
Boeing Case Study CompetitionBoeing Case Study Competition
Boeing Case Study Competition
Sierra Putman
 
Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01
hinaaaa123
 
Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01
hinaaaa123
 

Similar to Sample Financial statement (20)

FS2011(re-modified)
FS2011(re-modified)FS2011(re-modified)
FS2011(re-modified)
 
School District Budget
School District Budget School District Budget
School District Budget
 
Pavilion Condo Financial statement 20180228
Pavilion Condo Financial statement 20180228Pavilion Condo Financial statement 20180228
Pavilion Condo Financial statement 20180228
 
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018
 
Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331Pavilion Condo Financial statement 20180331
Pavilion Condo Financial statement 20180331
 
Financial final
Financial finalFinancial final
Financial final
 
Pavilion Income statement July 2017 CORRECTED
Pavilion Income statement July 2017 CORRECTEDPavilion Income statement July 2017 CORRECTED
Pavilion Income statement July 2017 CORRECTED
 
Financial Viability of Cacao Production and Developed Products /
Financial Viability of Cacao Production and Developed Products / Financial Viability of Cacao Production and Developed Products /
Financial Viability of Cacao Production and Developed Products /
 
Accounting for managers- company final accounts
Accounting for managers- company final accountsAccounting for managers- company final accounts
Accounting for managers- company final accounts
 
Project Performance Report August 2018.pptx
Project Performance Report August 2018.pptxProject Performance Report August 2018.pptx
Project Performance Report August 2018.pptx
 
AT&TFinancial and Operational Results
AT&TFinancial and Operational ResultsAT&TFinancial and Operational Results
AT&TFinancial and Operational Results
 
AT&T Financial and Operational Results
AT&T Financial and Operational ResultsAT&T Financial and Operational Results
AT&T Financial and Operational Results
 
Black Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never SharedBlack Ink Cashflow Secrets Your Accountant Never Shared
Black Ink Cashflow Secrets Your Accountant Never Shared
 
Pavilion income statement August 2017
Pavilion income statement August 2017Pavilion income statement August 2017
Pavilion income statement August 2017
 
Final work improved 6_revised (1)
Final work improved 6_revised (1)Final work improved 6_revised (1)
Final work improved 6_revised (1)
 
FHC IUSAI 2017
FHC IUSAI 2017FHC IUSAI 2017
FHC IUSAI 2017
 
Acc 291 acc291
Acc 291 acc291Acc 291 acc291
Acc 291 acc291
 
Boeing Case Study Competition
Boeing Case Study CompetitionBoeing Case Study Competition
Boeing Case Study Competition
 
Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01
 
Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01Matzusry9theditionsolutions 131114003908-phpapp01
Matzusry9theditionsolutions 131114003908-phpapp01
 

Recently uploaded

The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
heathfieldcps1
 
Advanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docxAdvanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docx
adhitya5119
 
How to Build a Module in Odoo 17 Using the Scaffold Method
How to Build a Module in Odoo 17 Using the Scaffold MethodHow to Build a Module in Odoo 17 Using the Scaffold Method
How to Build a Module in Odoo 17 Using the Scaffold Method
Celine George
 
South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)
Academy of Science of South Africa
 
Azure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHatAzure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHat
Scholarhat
 
Smart-Money for SMC traders good time and ICT
Smart-Money for SMC traders good time and ICTSmart-Money for SMC traders good time and ICT
Smart-Money for SMC traders good time and ICT
simonomuemu
 
Natural birth techniques - Mrs.Akanksha Trivedi Rama University
Natural birth techniques - Mrs.Akanksha Trivedi Rama UniversityNatural birth techniques - Mrs.Akanksha Trivedi Rama University
Natural birth techniques - Mrs.Akanksha Trivedi Rama University
Akanksha trivedi rama nursing college kanpur.
 
Liberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdfLiberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdf
WaniBasim
 
A Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdfA Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdf
Jean Carlos Nunes Paixão
 
World environment day ppt For 5 June 2024
World environment day ppt For 5 June 2024World environment day ppt For 5 June 2024
World environment day ppt For 5 June 2024
ak6969907
 
How to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 InventoryHow to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 Inventory
Celine George
 
RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3
RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3
RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3
IreneSebastianRueco1
 
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptxChapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
Mohd Adib Abd Muin, Senior Lecturer at Universiti Utara Malaysia
 
S1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptxS1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptx
tarandeep35
 
Walmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdfWalmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdf
TechSoup
 
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
National Information Standards Organization (NISO)
 
How to Fix the Import Error in the Odoo 17
How to Fix the Import Error in the Odoo 17How to Fix the Import Error in the Odoo 17
How to Fix the Import Error in the Odoo 17
Celine George
 
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
RitikBhardwaj56
 
Executive Directors Chat Leveraging AI for Diversity, Equity, and Inclusion
Executive Directors Chat  Leveraging AI for Diversity, Equity, and InclusionExecutive Directors Chat  Leveraging AI for Diversity, Equity, and Inclusion
Executive Directors Chat Leveraging AI for Diversity, Equity, and Inclusion
TechSoup
 
How to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRMHow to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRM
Celine George
 

Recently uploaded (20)

The basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptxThe basics of sentences session 6pptx.pptx
The basics of sentences session 6pptx.pptx
 
Advanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docxAdvanced Java[Extra Concepts, Not Difficult].docx
Advanced Java[Extra Concepts, Not Difficult].docx
 
How to Build a Module in Odoo 17 Using the Scaffold Method
How to Build a Module in Odoo 17 Using the Scaffold MethodHow to Build a Module in Odoo 17 Using the Scaffold Method
How to Build a Module in Odoo 17 Using the Scaffold Method
 
South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)South African Journal of Science: Writing with integrity workshop (2024)
South African Journal of Science: Writing with integrity workshop (2024)
 
Azure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHatAzure Interview Questions and Answers PDF By ScholarHat
Azure Interview Questions and Answers PDF By ScholarHat
 
Smart-Money for SMC traders good time and ICT
Smart-Money for SMC traders good time and ICTSmart-Money for SMC traders good time and ICT
Smart-Money for SMC traders good time and ICT
 
Natural birth techniques - Mrs.Akanksha Trivedi Rama University
Natural birth techniques - Mrs.Akanksha Trivedi Rama UniversityNatural birth techniques - Mrs.Akanksha Trivedi Rama University
Natural birth techniques - Mrs.Akanksha Trivedi Rama University
 
Liberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdfLiberal Approach to the Study of Indian Politics.pdf
Liberal Approach to the Study of Indian Politics.pdf
 
A Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdfA Independência da América Espanhola LAPBOOK.pdf
A Independência da América Espanhola LAPBOOK.pdf
 
World environment day ppt For 5 June 2024
World environment day ppt For 5 June 2024World environment day ppt For 5 June 2024
World environment day ppt For 5 June 2024
 
How to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 InventoryHow to Setup Warehouse & Location in Odoo 17 Inventory
How to Setup Warehouse & Location in Odoo 17 Inventory
 
RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3
RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3
RPMS TEMPLATE FOR SCHOOL YEAR 2023-2024 FOR TEACHER 1 TO TEACHER 3
 
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptxChapter 4 - Islamic Financial Institutions in Malaysia.pptx
Chapter 4 - Islamic Financial Institutions in Malaysia.pptx
 
S1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptxS1-Introduction-Biopesticides in ICM.pptx
S1-Introduction-Biopesticides in ICM.pptx
 
Walmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdfWalmart Business+ and Spark Good for Nonprofits.pdf
Walmart Business+ and Spark Good for Nonprofits.pdf
 
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
Pollock and Snow "DEIA in the Scholarly Landscape, Session One: Setting Expec...
 
How to Fix the Import Error in the Odoo 17
How to Fix the Import Error in the Odoo 17How to Fix the Import Error in the Odoo 17
How to Fix the Import Error in the Odoo 17
 
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...The simplified electron and muon model, Oscillating Spacetime: The Foundation...
The simplified electron and muon model, Oscillating Spacetime: The Foundation...
 
Executive Directors Chat Leveraging AI for Diversity, Equity, and Inclusion
Executive Directors Chat  Leveraging AI for Diversity, Equity, and InclusionExecutive Directors Chat  Leveraging AI for Diversity, Equity, and Inclusion
Executive Directors Chat Leveraging AI for Diversity, Equity, and Inclusion
 
How to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRMHow to Manage Your Lost Opportunities in Odoo 17 CRM
How to Manage Your Lost Opportunities in Odoo 17 CRM
 

Sample Financial statement

  • 1. INCOME STATEMENT Sales: 750 000 Less: COGS 319 900 GROSS PROFIT 430 100 Less: Operating Expense Selling Expense 2 160 Rent Expense 36 000 Wage Expense 187 500 Utilities Expense 15 800 Maintenance Expense 19 745 Advertising Expense 1 500 Depreciation Expense Oven 2 700 Motorcycle 6 360 Refrigerator 2 250 TOTAL OPERATING EXPENSE (274, 015) OPERATING PROFIT 156 085 Less: Interest Expense 3 750 NET PROFIT BEFORE TAX 152 335 Less: Tax (30%) 45 700.5 NET PROFIT AFTER TAX 106 634.5 EARNINGS PER SHARE 11, 848.28
  • 2. CASH FLOW FROM OPERATING ACTIVITIES Cash collected from customers 543 300 Cash paid to suppliers & employees (187 500) Cash paid for repairs & maintenance of equipment (19 745) Cash payment for electricity and water bills (15 800) Cash paid for interest (3 750) Cash paid for taxes (45 700.5) Net Cash Provided by Operating Activities 270 804.5 CASH FLOW FROM INVESTING ACTIVITIES Cash paid to purchase manufacturing equipment & machineries (85 000) Net Cash Provided by Investing Activities (85 000) CASH FLOW FROM FINANCING ACTIVITIES Cash received from bank loans 250 000 Net Cash Provided by Financing Activities 250 000 Net increase/decrease in cash during the year 435 804.5 Cash at Beginning of Year 37 850 Cash at End of Year 473 654.5
  • 3. Assets Cash 473 654.5 Accounts receivable 138 285 Inventories 12 650 TOTAL CURRENT ASSETS 624 589.5 Non-current Asset Machinery and Equipment 50 000 Vehicles 35 000 Less: Accumulated Depreciation (11 310) NET FIXED ASSETS 73 690 TOTAL ASSETS 698 279.5 Liability Accounts payable 138 610.5 Notes payable 48 600 Total Current Liabilities 187 210.5 Long term debt Loans Payable 250 000 TOTAL LIABILITIES 437 210.5 Retained Earnings 154 434.5 Share of partners 106 634.5 TOTAL EQUITY 261 069 TOTAL LIABILITIES AND EQUITY 698 279.5