Page 114 - afs12
P. 114

4.32                                         Analysis of Financial Statements—CBSE XII
                     Illustration  18.  Statement  of  Profit  &  Loss  of  XYZ  Ltd.  for the  year  ended
                     31st March, 2024 and additional information is given below. Calculate Cash Flow from
                     Operating Activities.


                                                    STATEMENT OF PROFIT & LOSS
                                                   for the year ended 31st March, 2024

                     Particulars                                                        Note No.     `
                       I.  Revenue from Operations (Net Sales)                                   18,00,000
                      II.  Other Income                                                    1       22,000
                      III.  Total Revenue (I + II)                                               18,22,000
                      IV.  Expenses:
                          (a)  Purchases of Stock-in-Trade                                       14,56,000
                          (b)  Change in Inventories of Stock-in-Trade                            (16,000)
                            (Opening Inventories ` 80,000 and Closing Inventories ` 96,000)
                          (c)  Employees Benefit Expenses                                        1,80,000
                          (d)  Depreciation and Amortisation Expenses                              50,000
                          (e)  Other Expenses                                              2     1,74,000
                        Total Expenses                                                           18,44,000
                      V.  Net Loss for the Year (III – IV)                                        (22,000)

                     Notes to Accounts
                     Particulars                                                                   `
                       1.  Other Income
                          Rent                                                                     15,000
                          Miscellaneous                                                            7,000
                                                                                                   22,000
                       2.  Other Expenses
                          Manufacturing Expenses                                                   30,000
                          Insurance                                                                9,000
                          Administration Expenses                                                  47,000
                          Selling and Distribution Expenses                                        58,000
                          Loss on Sale of Assets                                                   30,000
                                                                                                 1,74,000



                     Additional Information:
                                                               31st March, 2024 (`)   31st March, 2023 (`)
                       1.  Wages Payable                             10,000                   ...

                       2.  Salaries Payable                          25,000                   ...
                       3.  Prepaid Insurance                          3,000                   ...

                       4.  Accrued Commission                         7,000                   ...
   109   110   111   112   113   114   115   116   117   118   119