Professional Documents
Culture Documents
Ebrahim Mohamed
Initial capital
New Debt
Dividends
Net Profit
Assets
Sales
The
Business
External
Environment
Financial Transactions
Balance Sheet
Classification of Assets
Working Capital
Trading Account
Net Sales
120,000
Less Cost of Goods
Sold
(80,000)
Gross Profit
40,000
COGS
Opening Stock
+ Purchases
Available for Sale
- Closing Stock
COGS
10,000
5,000
15,000
(4,500)
10,500
Gross Profit
Net Sales
- COGS
Opening Stock
+ Purchases
Available for Sale
- Closing Stock
COGS
14,000
10,000
5,000
15,000
(4,500)
(10,500)
Gross Profit
3,500
Gross Profit
Sales
GP Margin% =
3,500
14,000
* 100
GP Margin% = 25%
Income Statement
Net Sales
120,000
Less Cost of Goods
Sold
(80,000)
Gross Profit
40,000
-Operating Expenses
(25,000)
Net Profit
15,000
Income Statement
Net Sales
120,000
Sales
NP Margin% =
15,000
120,000
NP Margin% = 12.5%
* 100
Assets
150
Balance Sheet
31 December 2003
Liabilities
100
Owners
Equity
50
Revenues Expenses
350
340
Assets
175
Liabilities
120
Owners
Equity
55
Profit
10
Dividend 5
Retained profit 5
Balance Sheet
31 December 2003
Liabilities
10
Assets
60
Owners
Equity
50
Revenues Expenses
300
340
Assets
90
Liabilities
80
Owners
Equity
10
Loss
40
Dividend 0
Cashflow projections