Nothing Special   »   [go: up one dir, main page]

Rs. RS.: Compass Company Balance Sheet, March 31

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

COMPASS COMPANY

Balance Sheet, March 31


Increase or
Note 20x5 20x4 Change
Decrease
 
Assets          
Non-current assets   Rs. Rs.    
Property, plant and equipment 1 4,21,000 3,13,000 1,08,000 Increase
Current assets          
Inventories   1,76,000 1,18,000 58,000 Increase
Financial assets          
Investments   1,17,000 1,42,000 -25,000 Decrease
Trade receivables 2 1,25,000 93,000 32,000 Increase
Cash and cash equivalents   20,000 51,000 -31,000 Decrease
Other current assets 3 3,000 5,000 -2,000 Decrease
Total assets   8,62,000 7,22,000 1,40,000 Increase
Equity and Liabilities          
Equity          
Equity share capital   3,50,000 2,00,000 1,50,000 Increase
Other equity 4 71,000 53,000 18,000 Increase
Liabilities          
Non-current Liabilities          
Financial Liabilities          
Borrowings   60,000 1,37,000 -77,000 Decrease
Bills Payable   1,11,000 62,000 49,000 Increase
Current Liabilities          
Financial Liabilities          
Borrowings   56,000 57,000 -1,000 Decrease
Trade Payables   1,79,000 1,93,000 -14,000 Decrease
Current tax liabilities   35,000 20,000 15,000 Increase
Total equity and liabilities   8,62,000 7,22,000 1,40,000 Increase

Statement of Profit and Loss


For the year ended March 31,20X5
  Note Rs
Sales   9,25,000
Other income 5 13,000
    9,38,000
Expenses    
Cost of goods sold1   6,69,000
Finance Costs   22,000
Depreciation expense   98,000
Other expenses and losses 6 79,000
Total expenses   8,68,000
Profit before tax   70,000
Tax expense   27,000
Profit for the period   43,000
1.Cost of goods sold is used here a shorthand for the sum of the cost of materials consumed, employee benefits expense,
purchases, change in inventories, and manufacturing expenses

COMPASS COMPANY
1
Notes to the Financial Statements
1 Property, plant and equipment 20x5 20x4
Gross block 973,000 818,000
Deduct Accumulated depreciation 552,000 505,000
Net block 421,000 313,000
2 Trade receivables
Gross 134,000 100,000
Deduct Allowance for credit losses 9,000 7,000
Net 125,000 93,000
3 Other current assets
Prepaid expenses 3,000 5,000
4 Other equity
Retained earnings 71,000 53,000
5 Other Income
Interest income 7,000
Gain on sale of equipment 6,000
13,000
6 Other expenses and losses
Selling and administrative expenses 58,000
Bad debt expense 12,000
Loss on sale of investments 9,000
79,000

Transaction Information
1. Purchased equipment for cash, Rs. 173,000.
2. Sold equipment for cash, Rs. 22,000 (cost, Rs, 67,000; accumulated depreciation, Rs 51,000).
3. Purchased equipment on credit Rs. 49,000.
4. Purchased investments for cash Rs. 26,000.
5. Sold investments for cash Rs. 42,000 (cost Rs. 51,000)
6. Issued shares at par for cash Rs. 100,000.
7. Converted debentures into equity shares of Rs. 10 at per Rs. 50,000.
8. Paid dividends Rs. 25,000.
9. Redeemed debentures Rs. 27,000.
10. Repaid a current loan Rs. 1000.
11. Wrote off a trade receivable Rs. 10,000.
Compute net cash flow from operating activities, investing activities and financing activities.

You might also like