Profit and Loss Statement for….
Add up                    Final Figures
Sales                                                                       $350,000
Less COGS
Opening Stock                              $110,000
Plus, Purchases                              $45,000
Less Closing Stock                         -$120,000
                              COGS Total               -$35,000
Gross Profit (sales - COGS)                                                $315,000
Less Operating Expenses
Selling Expenses
Advertising                                  $13,000
Shipping                                      $4,000
General Expenses
Cleaning                                     $22,000
Wages                                       $55,000
Phone                                         $1,200
Rent                                         $50,000
Financial Expenses
Interest                                     $2,500
Insurance                                    $4,200
                        Expenses total:                    -$151,900
Net Profit before tax                                                      $163,100
Tax (25%) % = /100                                                         -$40,775
Net Profit after tax                                                       $122,345
Dividends                                  $100,000
Retained Profit                                                             $22,345
Profit and Loss Statement for Sathya’s Skatehouse
                                    Add up                   Final figures
Sales                                                                 $500,000
Less COGS
 Opening Stock                        $100,000
 Plus Purchases                        $50,000
  Less Closing Stock                  -$20,000
                     COGS Total                  $130,000
Gross Profit (Sales – COGS)                                          $370,000
Less Operating Expenses
Selling Expenses
Advertising                            $10,000
Rent                                   $20,000
Salesperson’s wage                     $80,000
General Expenses
Telephone                              $15,000
Rates                                   $3,500
Electricity                             $2,100
Water                                   $3,500
Lease cost                              $5,500
Depreciation                            $4,000
Financial Expenses
Interest                                $2,500
Insurance                               $2,000
                  Expenses total:                -$148,100
Net Profit before tax                                                $221,900
Tax (25%) % = /100                                                    $55,475
Net Profit after tax                                                 $166,425
Dividends
Retained Profit                                                      $166,425