You are on page 1of 4

ACOUSTIC MAN STUDIOS- PROFIT AND LOSS ACCOUNT- FOR THE YEAR END 31st DECEMBER 2016

Student Name:
Class: HN MUSIC BUSINESS

Month Jan Feb March April May June July August September October November December Total

Revenue-Studio Hire 8,768.96 4,480.00 6,970.00 3,506.00 6,387.00 4,240.00 1,250.00 1,188.00 4,260.00 3,565.00 5,280.00 7,960.00 57,854.96

Revenue- Sponsorship 602.89 605.66 609.02 544.86 525.05 602.89 522.86 1,011.00 322.88 405.66 880.00 600.92 7,233.69

Cost of sales 200.00 590.00 300.00 600.00 52.00 99.00 250.00 560.00 320.00 400.00 200.00 600.00 4,171.00

Gross Profit 9,171.85 4,495.66 7,279.02 3,450.86 6,860.05 4,743.89 1,522.86 1,639.00 4,262.88 3,570.66 5,960.00 7,960.92 60,917.65

Expenses/overheads
Premises (rent, rates) 285.00 285.00 285.00 285.00 285.00 285.00 285.00 285.00 285.00 285.00 285.00 285.00 3,420.00
Electricity 223.00 115.00 145.00 85.00 85.00 85.00 65.00 55.00 80.00 150.00 250.00 250.00 1,588.00
Broadband 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 30.00 15.00 345.00
Telephone 29.00 33.00 40.00 110.00 110.00 123.00 200.00 180.00 160.00 140.00 110.00 50.00 1,285.00
Insurance 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 190.00 2,280.00
Postage and carriage 85.00 15.00 45.00 90.00 100.00 380.00 410.00 66.00 49.00 51.00 62.00 40.00 1,393.00
Advertising 250.00 295.00 295.00 325.00 425.00 110.00 150.00 150.00 295.00 395.00 395.00 395.00 3,480.00
Interest and bank charges payable 0.00 0.00 0.00 0.00 0.00 28.00 15.00 28.00 28.00 0.00 0.00 0.00 99.00
Stationery 15.00 15.00 15.00 30.00 30.00 50.00 52.00 19.00 20.00 20.00 15.00 35.00 316.00
Salaries 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 400.00 4,800.00
Car Finance 180.00 180.00 180.00 180.00 180.00 180.00 180.00 180.00 180.00 180.00 180.00 180.00 2,160.00
Accountancy fees 350.00 228.00 0.00 0.00 450.00 450.00 220.00 210.00 0.00 0.00 150.00 90.00 2,148.00
Legal/professional fees 0.00 0.00 0.00 229.00 359.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 588.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 24,233.33 24,233.33
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,500.09 6,500.09
Total expenses/overheads 2,037.00 1,786.00 1,625.00 1,954.00 2,644.00 2,311.00 2,197.00 1,793.00 1,717.00 1,841.00 2,067.00 32,663.42 54,635.42

Net profit 7,134.85 2,709.66 5,654.02 1,496.86 4,216.05 2,432.89 -674.14 -154.00 2,545.88 1,729.66 3,893.00 -24,702.50 6,282.23

Depreciation Equipment 23,333.33


Computers 900.00
Total 24,233.33
ACOUSTIC MAN STUDIOS-YEAR END 2016
ASSETS

Fixed Assets
Equipment 126,666.67
Computers 2,100.00
Copyright 20,000.00
Website Domain 60.00
Office Space 19,500.00

Total: 168,326.67

Current Assets
Cash 450.99
Stock 600.50

Total: 1,051.49

Total assets 169,378.16

LIABILITIES

Current Liabilities
Loan (1 year) 7,000.00
Taxes 6,500.09
Overdrafts 400.00
Car Finance (1 year) 2,160.00
Electricity 500.00

Total: 16,560.09

Long Term Liabilities


Loan (2 years) 14,000.00
Car Finance 4,320.00

Total: 18,320.00

Total liabilities 34,880.09

NetAssetValue 134,498.07

Opening capital 128,215.84


Profit made in year 6,282.23
Total 134,498.07
Instructions
You should make sure all figures are under the correct headings, fi
well presented and inclusive of financial calculations such as depr
r the correct headings, financially correct,
alculations such as depreciation.

You might also like