You are on page 1of 2

Revenues

Net Sales

25,00,000

X1

1000000

X2

1500000

Total revenue

25,00,000

Expenses (usually sorted by amount)

Cost of service
Preliminary expenses

30000

Administrative expenses

30000

Interest expense
Total expense
Income before taxes
Income taxes
Net income

10,00,000

500000
1560000
940000
90000
850000

ASSETS

LIABILITIES AND
OWNERSEQUITY

Current Assets

Capital

Cash in bank

50000000 Net Profit

Prepaid expenses

2500000 Interest payable

Stock

1000000 Payroll taxes Payable

Salaries payable

20000000
2500000
500000

500000

Current Liabilities
Total Current Assets

53500000 Loan

50000000

Non Current Assets


Machinery Equipments

20000000

Total non current Assets

20000000

Total Assets

7,35,00000 Total Liabilities

7,3500000

You might also like