You are on page 1of 1

Mr Chai

Trading and Profit and Loss ACC for the year ended 30 April 20X7

Sales 259870
Less Return In. 5624 254246
Less Cost of Goods Sold
Stock 15654
Purchases 135680
Less Return Outwards 13407 122273
Carriage Inwards 11830
149757
Less Closing Stock 17750 132007
Gross Profit 122239
Add Discount Received 1750
123989

Less Expenses
Salaries and Wages 38521
Rent, Rates and Insurances (Less Prepaid) 19418
Heating and Lighting (Add Accrued) 12370
Carriage Out. 4562
Advertising 5980
Postage, Stationery and Telephone 2410
Bad Debts 2008
Provision for Doubtful Debts 223
Discounts Allowed 2306
Depreciation 12074 99872
Net Profit 24117

Balance Sheet as at 30 April 20X7

Fixed Assets
Fixtures and Fittings (Less Depreciation: 63020) 57720
Current Assets
Stock 17750
Debtors (Less Provision: 735) 23765
Prepaid Expenses 6555
Bank 4440
Cash 534
53044

Less Current Liabilities


Creditors 19840
Expenses Accrued 1360 21200
Net Current Assets 31844
89564
Financed by:
Capital: 83887
Add Net Profit 24117
109004
Less Drawings 18440 89564

You might also like