FINANCIAL STATEMENTS
These are prepared at the end of a given trading period to determine the profit and losses of the business, and also to show the financial position of the business at a given time.
They includes; trading account, profit and loss account, trading profit and loss account and the balance sheet.
They are also referred to as the final statements.
The trading period is the duration through which the trading activities are carried out in the business before it decides to determines it performances in terms of profit or loss. It may be one week, month, six months or even a year depending on what the owner wants.
Most of the business use one year as their trading period. It is also referred to as the accounting period.
At the end of the accounting period, the following takes place;
- All the accounts are balanced off
- A trial balance is extracted
- Profit or loss is determined
- The balance sheet is prepared
[the_ad id=”1178″]
FINANCIAL STATEMENTS
Determining the profit or loss of a business
When a business sells its stock above the buying price/cost of acquiring the stock, it makes a profit, while if it sells below it makes a loss. The profit realized when the business sell it stock beyond the cost is what is referred to as the gross profit, while if it is a loss then it is referred to as a gross loss.
It is referred to as the gross profit /loss because it has not been used to cater for the expenses that may have been incurred in selling that stock, such as the salary of the salesman, rent for the premises, water bills, etc. it therefore implies that the businessman cannot take the whole gross profit for its personal use but must first deduct the total cost of all other expenses that may have been incurred.
The profit realized after the cost of all the expenses incurred has been deducted is what becomes the real profit for the owner of the business, and is referred to as Net profit. The net profit can be determined through calculation or preparation of profit and loss account.
In calculating the gross profit, the following adjustments are put in place
- Return inwards/Sales return: – these are goods that had been sold to the customers, but they have returned them to the business for one reason or the other. It therefore reduces the value of sales, and is therefore subtracted from sales to obtain the net sales
Therefore Net sales = Sales – Return inwards
- Return outwards/purchases return: – these are goods that had been bought from the suppliers to the business and have been returned to them for one reason or the other. It reduces the purchases and is therefore subtracted from the purchases to obtain the net purchases.
- Drawings: – this refers to goods that the owner of the business has taken from the business for his own use. It reduces the value of purchases, and is therefore subtracted from purchases when determining the net purchases. It is different from the other drawing in that it is purely goods and not money
- Carriage inwards/Carriage on purchases: – this is the cost incurred by the suppliers in transporting the goods from his premises to the customers business. It is treated as part of the purchases, and therefore increases the value of purchases. It is added to purchases to determine the actual value of purchases/Net purchases.
Therefore Net Purchases = Purchases + Carriage inwards – Return Outwards – Drawings
- Carriage outwards/Carriage on sales: – this is the cost that the business has incurred in transporting goods from its premises to the customer’s premises. The cost reduces the business profit that would have been realized as a result of the sale, and is therefore treated as an expense and is subtracted from the gross profit, before determining the net profit.
- Opening stock is the stock of goods at the beginning of the trading period, while the closing stock is the stock of the goods at the end of the trading period
Gross profit is therefore calculated as follows;
Gross Profit = Sales – Return inwards – (Opening stock + Purchases + carriage inwards – Return outwards – Closing stock)
Or
Gross profit = Net sales – Cost of Goods Sold (COGS)
COGS = Opening Stock + Net Purchases – Closing stock
Net Profit = Gross profit – Total expenses
Trading Account
This is prepared by the business to determine the gross profit/loss during that trading period
It takes the following format:
Name of the business
Trading Account
Dr                                   For the period (date)                              Cr
|                               Shs                Shs
Opening stock                        xxxxxx add Purchases             xxxxx add Carriage inwards     xxx less Return Outwards     xxx less Drawings                  xx   xxxxx Goods available for sale        xxxxxx Less Closing Stock                      xxx Cost Of Goods Sold (COGS) xxxxxx Gross profit c/d                          xxxx xxxxxx
|
                              Shs                Shs Sales                   xxxxxx Less Return inwards xxx Net sales                                xxxxxx
xxxxxx Gross profit b/d                          xxxx |
The trading account is completed by the time the gross profit b/d is determined
[the_ad id=”1178″]
FINANCIAL STATEMENTS
For example
The following balances were obtained from the books of Ramera Traders for the year ending may 31st 2010
Sales                                      670 000
Purchases                             380 000
Return inwards                      40 000
Carriage outwards                18 000
Return outwards                    20 000
Carriage inwards                  10 000
Additional information:
- During the year the owner took goods worth sh 5 000 for his family use
- The stock as at 1st June 2009 was shs 60 000, while the stock as at 31st May 2011 was shs 70 000
Required; Prepare Ramera Traders trading account for the period ending 31st May
2010
Ramera Traders
Trading Account
Dr              For the period ending 31/5/2010                                                                      Cr
|                               Shs                Shs
Opening stock                         60 000 add Purchases          380 000 add Carriage inwards 10 000 less Return Outwards 20 000 less Drawings             5 000 365 000 Goods available for sale   425 000 Less Closing Stock            70 000 Cost Of Goods Sold (COGS)355,000 Gross profit c/d                 275,000 630,000
|
                           Shs                   Shs
Sales                    670 000 Less Return inwards40 000 Net sales                               630 000
630 000 Gross profit b/d            275 000 |
NB:Carriage outwards is not an item of Trading account, but profit and loss account as an expense.
Importance of Trading account
- It is used to determine the gross profit/loss for a given trading period for appropriate decision making by the management.
- It is used in determining the cost of goods that was sold during that particular accounting period.
- It is used to reveal the volume of turnover i.e net sales
- May be used to compare the performance of the business in the current accounting period and the previous periods. It can also compare its performance with other similar businesses
- It facilitates the preparation of profit and loss account, since the gross profit is carried forward to the profit and loss account.
Profit and Loss account
In preparation of this account, the gross profit is brought down on the credit sides, with all other revenues/income of the business being credited and the expenses together with the net profit being debited. Net profit = Total Revenues (including Gross Profit) – Total expenses
Name of the business
Profit and Loss Account
Dr                                   For the period (date)                              Cr
| Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Shs
Expenses Insurance                                     xxx Electricity                                    xxx Water bills                                    xxx Carriage Outwards                      xxx General expenses                         xxx Provision for Depreciation        xxxx Discount allowed                         xxx Commission allowed                 xxxx Rent paid                                  xxxx Any other expense                     xxxx Net profit c/d                            xxxx xxxxxx
|
                                                    Shs
Gross profit b/d                      xxxxxx Discount received                        xxx Rent income                                 xxx Commission received                  xxx Any other income received          xxx
xxxxxx Net profit b/d                xxxx |
The Profit and Loss Account is complete when net profit b/d is obtained. In the trial balance, the revenues/incomes are always credited, while the expenses are debited, and the same treatment is found in the Profit and Loss Account. (Any item that is taken to the Profit and Loss Account with a balance appearing in the Debit (Dr) side of a trial balance is treated as an expense, while those appearing in the Credit (Cr) side are revenue e.g. discount balance appearing in the Dr Side is Discount Allowed, while the one on Cr side is Discount Received)
[the_ad id=”1178″]
FINANCIAL STATEMENTS
For example
The following information relates to Akinyi’s Traders for the period ending March 28th 2010. Use it to prepare profit and loss account.
Gross profit                          100 000              Discount received       12 000
Salaries and wages               20 000                Power and lighting      10 000
Opening stock                      150 000                 Rent income            10 000
Commission allowed            15 000             Commission received  16 000
Repairs                                   10 000              Discount allowed           8 000
Provision for depreciation       6 000             Carriage outwards         4 000
 Akinyi Traders
Profit and Loss Account
Dr                   For the period ending 28th March 2010              Cr
| Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Shs
Expenses Power and lighting                 10 000 Carriage Outwards                    4 000 Salaries and wages                  20 000 Provision for Depreciation       6 000 Discount allowed                      8 000 Commission allowed              15 000 Repairs                                    10 000 Net profit c/d                          65 000 138 000
|
                                               Shs
Gross profit b/d                    100 000 Discount received                   12 000 Rent income                            10 000 Commission received             16 000
138 000 Net profit b/d                         65 000 |
In case the expenses are more than the income, then the business shall have made a net loss, and the loss will be credited.
Net profit/loss can also be found through calculation as follows;
Net profit/loss = Gross profit + Total other revenues – Total expenses
For the above example;
Total other revenues = 12 000 + 10 000 + 16 000= 38 000
Total expenses = 10 000 + 4 000 + 20 000 + 6 000 + 8 000 + 15 000 + 10 000
= 73 000
Therefore; Net profit = Gross profit + Total other revenues – Total expenses
= 100 000 + 38 000 – 73 000= 65 000
Importance of Profit and Loss account
- It shows the revenue earned, and all the expenses incurred during the accounting period
- It used to determine the net profit/net loss of a given trading period
- It is a requirement by the government for the purpose of taxation
- May be used by the employees to gauge the strength of the business, in terms of its ability to pay them well
- It is vital for the prospective investor in the business, in terms of determining the viability of the business
- The creditors or loaners may use it to assess the business ability to pay back their debts
- It is used by the management to make a decision on the future of their business.
Trading, Profit and Loss Account
This is the combination of trading account and trading profit and loss account to form a single document. It ends when the net profit/loss brought down has been determined. That is;
Name of the business
Trading, Profit and Loss Account
Dr                              For the period (date)                                                                      Cr
|                            Shs                Shs
Opening stock                        xxxxxx add Purchases       xxxxx add Carriage inwards xxx less Return Outwards xxx less Drawings          xx           xxxxx Goods available for sale        xxxxxx Less Closing Stock                      xxx Cost Of Goods Sold (COGS) xxxxxx Gross profit c/d                         xxxx Xxxxxx
Expenses Insurance                                     xxx Electricity                                    xxx Water bills                                   xxx Carriage Outwards                       xxx General expenses                         xxx Provision for Depreciation        xxxx Discount allowed                         xxx Commission allowed                 xxxx Rent paid                                    xxxx Any other expense                     xxxx Net profit c/d                             xxxx xxxxxx
|
                           Shs                   Shs
Sales                 xxxxxx Less Return inwards xxx Net sales                                xxxxxx
xxxxxx Gross profit b/d                          xxxx
Discount received                        xxx Rent income                                 xxx Commission received                  xxx Any other income received          xxx
xxxxxx Net profit b/d                             xxxx |
End Year Adjustments
The following items may require to be adjusted at the end of the trading period
- Revenues/Income
- Expenses
- Fixed assets
[the_ad id=”1178″]
FINANCIAL STATEMENTS
Adjustment on revenues
The revenue may have been paid in advance in part or whole (prepaid revenue) or may be paid later after the trading period (accrued revenue).
Prepaid revenue is subtracted from the revenue/income to be received and the difference is what is treated in the profit and loss account or trading profit and loss account as an income, while the accrued revenue is added to the revenue/income to be received and the sum is what is treated in the above accounts as the actual revenue.
Only the prepaid amount and the accrued amounts are what are then taken to the balance sheet.
Adjustment on the expenses
The expenses may have been paid for in advance in part or whole (prepaid expenses) or may be paid for later after the trading period (accrued expenses).
Prepaid expenses is subtracted from the expenses to be paid for and the difference is what is treated in the profit and loss account or trading profit and loss account as an expense, while the accrued expenses is added to the expenses to be paid for and the sum is what is treated in the above accounts as the actual expenses.
NB: Only the prepaid amount and the accrued amounts are what are then taken to the balance sheet.
Adjustment on fixed assets
The fixed assets may decrease in value, due to tear and wear. This makes the value to go down over time, what is referred to as depreciation. The amount of depreciation is always estimated as a percentage of cost.
The amount that shall have depreciated is treated in the profit and loss account or T,P&L as an expense, while the value of the asset is recorded in the balance sheet, less depreciation.
For example;
- 1997 The following Trial balance was prepared from the books of Paka Traders as at 31st December 1995. Trial balance December 31st 1995
Dr. (shs)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Cr. (shs)
Sales                                                                      980,000
Purchases                     600,000
Returns                         80,000                             20 000
Carriage in                                                               40,000
Carriage out                       3,000
Stock (Jan 1st 1999)Â Â Â Â Â Â Â Â Â Â Â Â Â 120,000
Rent                                       60,000                      45 000
Discount                                   15,000                     25 000
Motor vehicle                        150 000
Machinery                              250 000
Debtors                                    120,000
Salaries                                     18,000
Commission                                 7,000                   12 000
Capital                                                                       178,000
Insurance                                   15 000
Creditors                                                                  240,000
Cash                                          122 000
1 540 000Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 1 540 000
Additional information
- Stock as at 31st December was 100,000
- the provision for depreciation was 10% on the cost of Motor vehicle, and 5% on the cost of Machinery
Required: Prepare trading profit and loss account for the period ending 31st December 1999
Adjustments: Provision for depreciation;
Machinery = Â = 7 500
(New balance of machinery = 250 000 – 7 500 = 242 500. The 242 500 is taken to the balance as Machinery (fixed asset), while 7 500 is taken to the trading profit and loss account as expenses)
Motor vehicle = Â = 15 000
(New balance of Motor Vehicle = 150 000 – 15 000 = 135 000. The 135 000 is taken to the balance as Motor Vehicle (fixed asset), while 15 000 is taken to the trading profit and loss account as expenses)
Paka Traders
Trading, Profit and Loss Account
Dr   For the period 31/12/1995          Cr
|                              Shs                Shs
Opening stock                       120 000 add Purchases     600 000 add Carriage inwards40 000 less Return Outwards20 000 620 000 Goods available for sale         740 00 Less Closing Stock               100 000 Cost Of Goods Sold (COGS)640 000 Gross profit c/d                    260 000 900 000 Expenses Insurance                                 15000 Carriage Outwards                   30000 Salaries                                   18 000 Provision for Depreciation Motor vehicle            15 000 Machinery             7 500        22500 Discount allowed                   15 000 Commission allowed              7 000 Rent paid                                60 000 Net profit c/d                        174 500 342 000
|
                          Shs                   Shs
Sales                     980 000 Less Return inwards 80 000 Net sales                               900 000
900 000 Gross profit b/d                    260 000 Discount received                   25 000 Rent income                            45 000 Commission received             12 000
342 000 Net profit b/d                       174 500 |
The net profit/loss may be taken to the balance sheet.
The items that have been adjusted will be recorded in the balance sheet less the adjustment.
[the_ad id=”1178″]
FINANCIAL STATEMENTS
The Balance Sheet
The balance sheet will show the business financial position in relation to assets, capital and liabilities. The adjustment that can be made will be on Fixed assets and capital only. That is;
Fixed assets are recorded less their depreciation value (should there be provision for depreciation) as the actual value.
Actual value of assets = Old value – depreciation.
Capital is adjusted with the following; Net capital, Drawings and additional investment. i.e.
Closing Capital/Net capital (C.C) = Opening/initial capital (O.C) + Additional Investment (I) + Net profit (N.P) or (less Net Loss) – Drawings
CC = OC + I + NP – D
Where:
Opening Capital: – the capital at the beginning of the trading period
Closing capital: – the capital as at the end of the trading period
Additional Investment: – any amount or asset that the owner adds to the business during the trading period
Net profit: – the profit obtained from the trading activities during the period. In case of a loss, it is subtracted.
Types of Capital
The capital in the business can be classified as follows:
- Capital Owned/Owner’s Equity/Capital invested; – this is the capital that the owner of the business has contributed to the business. It is the Net capital/Closing capital of the business (C = A – L)
- Borrowed capital: – the resources brought into the business from the outside sources. They are the long term liabilities of the business.
- Working capital: – these are resources in the business that can be used to meet the immediate obligation of the business. It is the difference between the total current assets and total current liabilities
Working Capital = Total Current Assets – Total Current Liabilities
- Capital employed: – these are the resources that has been put in the business for a long term. i.e.
Capital Employed = Total Fixed assets + Working Capital
Or
Capital employed = Capital Invested + Long term liabilities
Name of the business
Balance Sheet
As at (date)
|                        Shs                 shs
Fixed Assets Land                             xxxxx Buildings                       xxxxx Motor Vehicle               xxxxx Any other fixed assets  xxxxx  xxxxxx Current Assets Stock                              xxxx Debtors                           xxxx Bank                                xxxx Cash                                xxxx Prepaid Expenses           xxxx Accrued revenues           xxxx Any other current assets xxxx  xxxxxx
xxxxxx |
                             Shs              shs
Capital                       xxxxx Add Net profit              xxxx Add additional investt   xxx Less drawings              xxx Net Capital                          xxxxx Long term liabilities Long term loan           xxxx Any other               xxxx      xxxx Current liabilities Creditors                     xxxx Short term loan           xxxx Accrued expenses      xxxx Prepaid revenues       xxxx Any other                    xxxx       xxxxx xxxxxx |
Example 00A: The following information were extracted from the trial balance of Mwema traders on 31st December 2010
Sales                   750 000              Furniture            288 000
Purchases           540 000              Electricity expenses   16 000
Sales return        24 000                Motor vehicle             720 000
Return outwards 30 000                Rent expenses             2 500
General expenses72 000               Capital                         842 500
Commission received 24 000      Bank Loan         250 000
Cash                  156 000              Creditors            216 000
Debtors              244 000
Additional Information
- Stock as at 31/12/2010 was ksh 72 000
- Electricity prepaid was shs 4 000
- Rent expenses accrued shs 3500
- Depreciation was provided for as follows
Motor Vehicle 15% p.a. on cost -Furniture 6% p.a. on cost
Required
- Prepare Trading, profit and loss account for the year
- Prepare a balance sheet as at 31st December 2012
- Determine the following:
-Owner’s equity      -Borrowed capital  -Working capital  -Capital employed
Adjustments:
Motor Vehicle = Â = 108 000
Therefore Motor vehicle = 612 000
Furniture = Â = 17 280
Therefore furniture = 270 720
Mwema Traders
Trading, Profit and Loss Account
Dr                             For the period 31/12/2010                         Cr
|                              Shs                Shs
Purchases               540 000 less Return Outwards30 000 510 000 Goods available for sale       510 000 Less Closing Stock                 72 000 Cost Of Goods Sold (COGS)438 000 Gross profit c/d                     288 000 726 000 Expenses                              General expenses                              72 000 Electricity expenses     16 000 Less Electricity prepaid 4 000         12 000
Rent expenses              2 500 Accrued rent exp 3 500           6 000
Provision for Depreciation Motor vehicle            108 000 Furniture           17 280        125 280 Net profit c/d                         96 720 312 000
|
                         Shs                   Shs
Sales                          750 000 Less Return inwards     24 000 Net sales                                          726 000
726 000 Gross profit b/d                    288 000 Commission received            24 000
312 000 Net profit b/d                         96 720 |
Mwema Traders
Balance Sheet
As at 31/12/2010
|                                   Shs                shs
Fixed Assets Motor Vehicle         612 000 Furniture                 270 720    882 720
Current Assets Stock                         72 000 Debtors                   244 000 Electricity prepaid      4 000 Bank                         50 000 Cash                156 000    526 000
1 408 720 |
                                    Shs              shs
Capital                     842 500 Add Net profit            96 720 Net Capital                               939 220
Long term liabilities Bank Loan                              250 000
Current liabilities Creditors               216 000 Accrued rent         3 500  219 500
1 408 720 |
Basic Financial Ratios
A ratio is an expression of one item in relation to the other. It is used to compare the groups of related items in the business, for the purpose of assessing the performance of the business. They include:
- Mark-up
This is the comparison of gross profit as a percentage of cost of goods sold. i.e.
Mark-up =
= Â Â 100
For example: in (example OOA) above, determine the mark-up of the business.
Mark-up =
Gross profit = 288 000
COGS = 438 000
Mark-up = Â Â 100
= 65.75%
(This implies that the Gross profit of the business is 65.75% of its cost of goods sold)
- Margin
This is the expression of the gross profit as a percentage of net sales. That is:
Margin =
= Â Â 100
For example: in (example OOA) above, determine the margin of the business
Margin =
Gross profit = 288 000
Net sales = 726 000
= Â Â 100
= 39.67%
(This implies that the gross profit of the business is 39.67% of the net sales)
[the_ad id=”1178″]
FINANCIAL STATEMENTS
Relationship between margin and mark-up
Since margin and mark-up are all the expression of Gross profit, it is possible to change one to the other.
- Changing mark-up to margin
Mark-up can be changed to margin as follows:
- Convert the mark-up percentage as a fraction in its simplest form.
- Add the value of the numerator of the fraction to the denominator to come up with the new fraction (margin fraction) that is
If the mark-up fraction =
Margin fraction =
- Convert the margin fraction as a percentage to obtain margin
For example: in the above example,
Mark –up = 65.75%
=
=
Margin fraction =
=Â Â x 100
= 39.67%
- Changing margin to mark-up
- Convert the margin percentage as a fraction in its simplest form
- Subtract the value of the numerator of the fraction from the denominator to come up with the new fraction (mark-up fraction) that is
If the margin fraction =
Mark-up fraction =
- Convert the mark-up fraction as a percentage to obtain mark-up
For example: in the above example,
Margin = 39.67%
Mark-up fraction =
- Current ratio/working capital ratio
This is the ratio of the current assets to current liabilities. It can also be expressed as a percentage. That is:
Current ratio =
= current assets: current liabilities
Or
Current ratio =Â Â x 100
For examples: in (example OOA) above, determine the current ratio;
Current assets = 526 000
Current liabilities = 219 500
Current ratio =
=Â Â Â Â Â Â Â Â = 1052: 439
Or
=Â Â x 100
239.64%
- Rate of stock turnover
This is the rate at which the stock is bought or sold within a given period of time. It is obtained by;
Rate of stock turnover (ROST) =
Average stock =
In (example OOA) above, determine the rate of stock turnover;
The cost of goods sold = 438 000
The closing stock = 72 000
The opening stock = 0
Therefore
The average stock =
=Â Â = 36 000
Rate of stock turnover (ROST) =
= 12.17 Times
[the_ad id=”1178″]
FINANCIAL STATEMENTS
- Return on capital
This is the expression of net profit as a percentage of the capital invested. That is;
Return on capital =Â Â Â x 100
It can be given as a ratio or a percentage.
For example: in (example OOA) above, determine the return on capital of the business
Net Profit = 96 720
Capital invested/owner’s equity = 939 220
Return on capital =Â Â Â x 100
=Â Â Â x 100
= 10.33%
- Acid test ratio/quick ratio
This shows how fast the business can convert its current assets excluding stock to settle its current liabilities. That is;
Quick ratio =
It is given in ratio form.
For example: in above (example OOA), determine the quick ratio;
Current assets = 526 000
Stock = 72 000
Current liabilities = 219 500
Quick ratio =
= 2.07 (or 207 : 100)
Importance of Financial Ratios
- Mark up and margin helps in the following; setting the selling price, calculating profit or losses and determining the sales for a given period of time
- Working capital and acid test ratio help in showing whether the business is in a position to meet its short term obligations and checking whether the business is utilizing its resources properly. That is high working capital ratio shows that most of the resources are idle
- Return on capital shows the following;
- The performance of the business in relation to other similar businesses
- Comparison of the performance of the business over different periods
- Whether the business finances have been invested or not
- Help the potential investors on the decision on where to invest
- Rate of stock turnover also help in determining how fast or slow the stock is moving. It also helps in computing the gross profit or loss.
FINANCIAL STATEMENTS
ALL BUSINESS NOTES FORM 1-4 WITH TOPICAL QUESTIONS & ANSWERS
