Sei sulla pagina 1di 1

Cost Acc dep NBV

Non Current Asest: 55 000 - 55 000


Machinery
Buildings 45 000 - 45 000
Furniture & Fittings 15 000 - 15 000
115000 - 115000 (a)

Current Assets:
Closing inventory 12400
Trade receivables/debtors 14500
Less: provision for bad debts (-) 14500
Other receivables
Cash at bank 2500
Cash in hand 1800
31200 (b)
Less: Current liabilities
Trade payables (13200) (c)
Net current assets (b-c)=d 18000(d)
Totoal assests less current liabilities (a+d)=e 133000(e)

Less non current liablilties (-)(f)


Net assets (e-f) 133000

Financed by:
Opening capital 59400
Add:capital introduced -
Add: net profit 78600
Less: drawings(cash and goods) (5000)
Closing capital equaltothe value of net assets. 133000

Potrebbero piacerti anche