You are on page 1of 2

Balance Sheet

Liabilities 2018 2019 Assets 2018

Share Capital 50,000 89,000 Fixed Assets 3,950,000


Reserves and Surplus - 1,050,000
Secured Loan - from Banks 5,000,000 5,000,000 Cash 50,000
Tax Payable - 37,500
Creditors 76,800 99,000 Current Assets 1,126,800

Total 5,126,800 6,275,500 Total 5,126,800


-

Statement of Profit and Loss

Revenue

Expenses

Cost of Material consumed 1,000,000


Depreciation 1,100,000
Finance Cost 1,950,000

PBT

Tax

PAT
2019

6,066,500 -2,116,500

90,000 -40,000

119,000 1,007,800

6,275,500
-

5,000,000

4,050,000

950,000

237,500

712,500

You might also like