Professional Documents
Culture Documents
Dashboard
Worldwide P&L
Europe P&L
www.excelindashboards.com
Region : Worldwide
Time Period : 2013
Actual
Budget
Variance
Sales
Local Sales
4,227,836.00
3,783,296.00
444,540.00
Export Sales
2,740,147.00
2,635,990.20
104,156.80
6,967,983.00
6,419,286.20
548,696.80
Total Sales
Trading Expenses
Cost of Sales
463,974.14
411,666.81
(52,307.33)
Direct Labour
903,837.80
1,040,296.49
136,458.69
323,736.74
466,725.16
142,988.42
1,691,548.68
1,918,688.46
227,139.78
Gross Profit
5,276,434.32
4,500,597.74
775,836.58
75.72%
70.11%
141.40%
Sale of Assets
75,093.00
77,163.00
(2,070.00)
Other Income
16,312.00
13,515.00
2,797.00
91,405.00
90,678.00
727.00
5,367,839.32
4,591,275.74
776,563.58
56,772.00
54,357.20
(2,414.80)
4,723.00
4,426.23
(296.77)
Maintenance
4,563.96
4,407.62
(156.34)
Gross Profit %
Non-Trading Income
Salaries
467,408.09
463,598.69
(3,809.39)
29,545.69
32,904.57
3,358.88
IT Costs
37,247.00
28,336.00
(8,911.00)
General Expenses
Total Overheads
4,321.00
4,229.00
(92.00)
604,580.74
592,259.31
(12,321.43)
25,802.00
23,922.00
(1,880.00)
966.00
1,681.00
715.00
Financial Overheads
Depreciation
Bank Charges
Bad Debts
Total Financial Overheads
Net Profit / (Loss)
9,707.00
6,050.00
(3,657.00)
36,475.00
31,653.00
(4,822.00)
4,726,783.58
3,967,363.43
759,420.15
Actual
Budget
Variance
Sales
Local Sales
Export Sales
1,423,088.00
996,161.60
426,926.40
964,986.00
771,988.80
192,997.20
2,388,074.00
1,768,150.40
619,923.60
Cost of Sales
142,308.80
119,539.39
(22,769.41)
Direct Labour
313,079.36
318,771.71
5,692.35
142,308.80
256,125.00
113,816.20
597,696.96
694,436.10
96,739.14
1,790,377.04
1,073,714.30
716,662.74
74.97%
60.73%
115.61%
Sale of Assets
22,380.00
26,077.00
(3,697.00)
Other Income
3,924.00
4,341.00
(417.00)
26,304.00
30,418.00
(4,114.00)
1,816,681.04
1,104,132.30
712,548.74
17,920.00
23,296.00
5,376.00
1,612.80
1,630.72
17.92
Maintenance
1,254.40
2,096.64
842.24
Total Sales
Trading Expenses
Gross Profit
Gross Profit %
Non-Trading Income
Salaries
181,668.10
114,354.25
(67,313.86)
12,716.77
3,430.63
(9,286.14)
IT Costs
17,729.00
8,286.00
(9,443.00)
General Expenses
Total Overheads
2,175.00
1,972.00
(203.00)
235,076.07
155,066.24
(80,009.84)
10,555.00
5,194.00
(5,361.00)
398.00
626.00
228.00
Financial Overheads
Depreciation
Bank Charges
Bad Debts
Total Financial Overheads
Net Profit / (Loss)
3,279.00
2,748.00
(531.00)
14,232.00
8,568.00
(5,664.00)
1,567,372.97
940,498.06
626,874.91
Region : Europe
Time Period : 2013
Actual
Budget
Variance
Sales
Local Sales
Export Sales
1,490,442.00
1,341,397.80
149,044.20
887,306.00
798,575.40
88,730.60
2,377,748.00
2,139,973.20
237,774.80
Cost of Sales
163,948.62
147,553.76
(16,394.86)
Direct Labour
327,897.24
389,005.36
61,108.12
89,426.52
80,483.87
(8,942.65)
581,272.38
617,042.99
35,770.61
1,796,475.62
1,522,930.21
273,545.41
75.55%
71.17%
115.04%
Sale of Assets
25,176.00
22,957.00
2,219.00
Other Income
6,571.00
3,236.00
3,335.00
31,747.00
26,193.00
5,554.00
1,828,222.62
1,549,123.21
279,099.41
19,528.00
13,669.60
(5,858.40)
1,757.52
1,230.26
(527.26)
Maintenance
2,343.36
1,093.57
(1,249.79)
165,134.49
155,442.42
(9,692.06)
13,210.76
6,217.70
(6,993.06)
4,457.00
8,468.00
4,011.00
Total Sales
Trading Expenses
Gross Profit
Gross Profit %
Non-Trading Income
Salaries
Travel & Expenses
IT Costs
General Expenses
Total Overheads
1,123.00
774.00
(349.00)
207,554.12
186,895.55
(20,658.57)
10,124.00
11,140.00
1,016.00
225.00
668.00
443.00
Financial Overheads
Depreciation
Bank Charges
Bad Debts
Total Financial Overheads
Net Profit / (Loss)
3,341.00
400.00
(2,941.00)
13,690.00
12,208.00
(1,482.00)
1,606,978.50
1,350,019.66
256,958.83
Actual
Budget
Variance
Sales
Local Sales
Export Sales
1,314,306.00
1,445,736.60
(131,430.60)
887,855.00
1,065,426.00
(177,571.00)
2,202,161.00
2,511,162.60
(309,001.60)
Cost of Sales
157,716.72
144,573.66
(13,143.06)
Direct Labour
262,861.20
332,519.42
69,658.22
92,001.42
130,116.29
38,114.87
512,579.34
607,209.37
94,630.03
1,689,581.66
1,903,953.23
(214,371.57)
76.72%
75.82%
69.38%
Sale of Assets
27,537.00
28,129.00
(592.00)
Other Income
5,817.00
5,938.00
(121.00)
33,354.00
34,067.00
(713.00)
1,722,935.66
1,938,020.23
(215,084.57)
19,324.00
17,391.60
(1,932.40)
1,352.68
1,565.24
212.56
Maintenance
966.20
1,217.41
251.21
120,605.50
193,802.02
73,196.53
3,618.16
23,256.24
19,638.08
15,061.00
11,582.00
(3,479.00)
Total Sales
Trading Expenses
Gross Profit
Gross Profit %
Non-Trading Income
Salaries
Travel & Expenses
IT Costs
General Expenses
Total Overheads
1,023.00
1,483.00
460.00
161,950.54
250,297.52
88,346.98
5,123.00
7,588.00
2,465.00
343.00
387.00
44.00
Financial Overheads
Depreciation
Bank Charges
Bad Debts
Total Financial Overheads
Net Profit / (Loss)
3,087.00
2,902.00
(185.00)
8,553.00
10,877.00
2,324.00
1,552,432.12
1,676,845.71
(124,413.59)
User Selection
Region : Worldwide
Region : North America
Region : Europe
Region : Asia Pacific
Region : Worldwide
Sheet Name
Worldwide
North_America
Europe
Asia_Pacific
Range
C8:G51