You are on page 1of 3

Balance Sheet as on 1 sep 2002

Assets Equities and Liabilities


NCA SHF
Equipment 4600 Equity 15450
Lease Value 5700
NCL

CA CL
Bank 5150

15450 15450
Balance Sheet as on 31 Dec 2002
Assets Equities and Liabilities
NCA SHF
Equipment 8360 Equity
Lease Value 3800 RE

NCL

CA CL
Bank 12265 Outstanding rent and meat bill
Food supplies 750 Coupon payables
License fee 150

25325
2002 Income statement for the period Sep -Dec 2002
Sales (Cash Sales + Coupon Sales) 31665
Food supplies Consumed (COGS) -13525
15450 Lincense fee expense -75
5970 Rent -3460
Operating Ex -90
Amortisation pf Lease value -1900
Depreciation on Equipment -440
Outstanding rent and meat bill -2405
2405
1500

25325 Net Profit (PAT) 9770

You might also like