12.07.2015 Views

Analysis of the Operation and Financial Condition of the Enterprise

Analysis of the Operation and Financial Condition of the Enterprise

Analysis of the Operation and Financial Condition of the Enterprise

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

<strong>Analysis</strong> <strong>of</strong> <strong>the</strong> <strong>Operation</strong> <strong>and</strong> <strong>Financial</strong> <strong>Condition</strong> <strong>of</strong> <strong>the</strong> <strong>Enterprise</strong>AmountRoad transport operating <strong>and</strong> maintenance costs 1200Rent payments received from tenants 2000Closing stock (as <strong>of</strong> 31 st <strong>of</strong> December) 3000Rent payments paid for <strong>the</strong> period to 31 st <strong>of</strong> December 5000Trucks 6300Annual depreciation <strong>of</strong> trucks 1500Lighting <strong>and</strong> heating costs 900Telephone <strong>and</strong> postal services 450Sales <strong>and</strong> distribution 97400Purchases <strong>of</strong> goods 68350Insurance costs 750Accounts receivable 1000Interest on bank loan payable for <strong>the</strong> period to 31 st <strong>of</strong> December 620Bank loan 150000Balance <strong>of</strong> cash assets 4780Salaries to employees <strong>and</strong> social payments 10400Opening stock as at 1 st <strong>of</strong> January 4000Prepare <strong>the</strong> income statement for <strong>the</strong> year ended on 31 st <strong>of</strong> DecemberIncome statement for <strong>the</strong> year ended on 31 st <strong>of</strong> DecemberSales (Turnover) 97400Less Prime cost <strong>of</strong> goods sold:Opening stock as at 1 st <strong>of</strong> January 4000Add Purchases <strong>of</strong> goods 68350Less Closing stock (as <strong>of</strong> 31 st <strong>of</strong> December) (3000)(69350)Gross pr<strong>of</strong>it 28050Rent payments received from tenants 2000Salaries to employees <strong>and</strong> social payments (10400)Rent payments paid for <strong>the</strong> period to 31 st <strong>of</strong> December (5000)Lighting <strong>and</strong> heating costs (900)Telephone <strong>and</strong> postal services (450)Insurance costs (750)Road transport operating <strong>and</strong> maintenance costs (1200)Interest on bank loan payable for <strong>the</strong> period to 31 st <strong>of</strong> December (620)Annual depreciation <strong>of</strong> trucks (1500)Pr<strong>of</strong>it 923059

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!