Net Turnover Cost of Sales Gross Profit General, Admin and Selling Expenses Operating profit Debenture Interest Expenses Investment Income Profit before tax Corporate Tax Profit after tax Statement of income surplus Balance b/f Net Profit Dividend: Preference Shares Ordinary Shares | 456,500 (295,000) 161,500 (109,500) 52,000 (14,500) 5,000 42,500 (12,500) 30,000 149,500 30,000 179,500 (10,000) (12,000) 157,500 | 420,000 (227,000) 193,000 (93,000) 100,000 (3,000) 4,500 101,500 (15,000) 86,500 89,500 86,500 176,000 (9,000) (17,500) 149,500 |
Assets Goodwill Tangible Fixed Assets Inventories Accounts Receivable Bank and Cash on hand Liabilities: Accounts Payable Accruals Debentures Stated Capital Preference Shares Ordinary Shares Income Surplus | 10,000 106,000 147,000 80,000 26,000 369,000 37,500 25,500 58,500 40,000 50,000 157,500 369,000 | 5,000 132,000 118,500 24,000 28,500 308,000 26,500 20,000 37,000 25,000 50,000 149,500 308,000 | |