Lisa Eriksson is a sole trader and runs a shop selling porcelain garden pots. When she started three years ago, she bought SEK 400,000 worth of inventory. She expects to use the inventory for a total of 8 years. The rent for the premises is SEK 7000 per month and the operating costs for electricity, offices, etc. are about SEK 3000 per month. This year she expects to have a purchase of goods of 800 000 SEK. She values the stock at the beginning of the year at SEK 100 000 and at the end of the year the stock could be worth SEK 200 000. The year's interest costs amount to SEK 20 000. She estimates other costs at SEK 80 000. Sales for the year are estimated at SEK 1 800 000.
a) What will be the result for the year?
b) What will the result be enough for?
a) Results for the year.
Income statement for the year ended 2**2
Sales. 1,800,000
Less COGS
Opening stock. 100,000
Add Purchases. 800,000
Less closing stock. 200,000. (700,000)
Gross Profit. 1,100,000
Less Op. expenses 36,000
Rent. 84,000
Other costs. 80,000. (200,000)
Profit before tax. 900,000
Less tax@0.3. 270,000
Profit after tax. 630,000
Balance sheet as at year ended 20**
Assets
Inventory. 400,000
Total. 400,000
Capital+Liabilities
Equity. 400,000
Total. 400,000
b). What will be the result enough for?
During the year, the business was able to make a net profit of 630,000. This can be used to expand the business and pay dividends.
Comments
Leave a comment