Can u draw a table and open working note on Sales 200000. Cash banked ...
Opening Statement of Affairs as at 1st January 2001
- Assets:
- Stock: 20,000
- Bank Balance: 10,000
- Cash Balance: 2,000
- Trade Debtors: 7,000
- Total Assets: 39,000
- Liabilities:
- Trade Creditors: 13,500
- Total Liabilities: 13,500
- Net Worth (Capital): 39,000 - 13,500 = 25,500
Trading Profit and Loss Account for the Year Ended 31st December 2001
- Sales: 200,000
- Cost of Goods Sold:
- Opening Stock: 20,000
- Cash Purchases: 30,000
- Closing Stock: 40,000
- Cost of Goods Sold = Opening Stock + Purchases - Closing Stock = 20,000 + 30,000 - 40,000 = 10,000
- Gross Profit: Sales - Cost of Goods Sold = 200,000 - 10,000 = 190,000
- Expenses:
- Wages and Salaries: 4,000
- Rent: 2,000
- Transportation: 5,400
- Telephone Charges: 800
- Total Expenses: 4,000 + 2,000 + 5,400 + 800 = 12,200
- Net Profit: Gross Profit - Total Expenses = 190,000 - 12,200 = 177,800
Balance Sheet as at 31st December 2001
- Assets:
- Stock: 40,000
- Bank Balance: 20,000
- Cash Balance: 12,000
- Trade Debtors: (Assuming no change) 7,000
- Total Assets: 79,000
- Liabilities:
- Trade Creditors: 27,000
- Total Liabilities: 27,000
- Net Worth (Capital): Total Assets - Total Liabilities = 79,000 - 27,000 = 52,000
This financial overview provides a clear picture of the business's financial position at the beginning and end of the year, along with its profitability during the period.