You are on page 1of 2

New Millennium

Income Statement for the period ending 31 st dec 2018


$ $

Sales 30,000

Commission received 800


Add: accured commission ___ 200_ 1,000
Less returns in (200)
Net sales 30,800
Less: cost of good sold:
Opening stock 4,000
Purchases 17,000
Carriage in 50
21,050
Less: Closing stock (7,000)
Returns out (500)
Cost of good sold (13,550)
Gross profit 17,250
Less:increase in bad debt provision (100)

Less expenses:
Salaries (7,900+256) 8156
Carriage out 200
Electricity (2,050+70) 2120
Insurance (500-120) 380
Sundry expense 130
Stationery 250
Discount allowed 100

Total expenses 11’336


Netprofit 5,814
New millennium
Statement of financial positions as at 31st dec,2018
$ $
Assets
Fixed assets
Plant and machinery 3,000
Furniture 1,400
4,400

Current asset:
Closing stock 7,000
Debtors 5,000
Less provision for bad debts (500) 4,500
Prepaid insurance 120
Accured commission 200
Cash at bank 840
Cash in hand 30
Total asset 12,690

Liabilities:
Loan-short term 1,000
Accured-eclectricity 70
Salaries payable 256
Creditors 5,500
Total liablilities (6826)
10,264

Equity:
Capital 6,450
Net income 5,814
Less drawings ( 2,000)
Total liabilities and equity 10,624

You might also like