Balance Sheet [Last Year Analysis]

Index to Reports window > Accounts > Balance Sheet

This report compares your balance sheet as of the end of the selected month of this financial year with your balance sheet as of the end of the same month of last financial year.

Report Tip: This report shows you how your asset, liability, and capital account balances changed over the course of the year.

More Details about the Balance Sheet (Last Year Analysis) Report

Balance Sheet [Last Year Analysis]
October 2002

      This Year Last Year £ Difference % Difference

______________________________________________________________________________________________

Assets        
  Cash Accounts        
    Bank Account £16,664.83 £34,878.91 (£18,214.08) (52.2%)
    Petty Cash £100.00 £100.00 £0.00 0.0%
  Total Cash Accounts £16,764.83 £34,978.91 (£18,214.08) (52.1%)
  Stock        
    Raw Materials £3,400.00 £3,400.00 £0.00 0.0%
    Finished Goods £75,129.62 £5,400.00 £69,729.62 1,291.3%
  Total Stock £78,529.62 £8,800.00 £69,729.62 792.4%
  Trade Debtors £37,264.78 £32,000.00 £5,264.78 16.5%
  Deposits Paid Suppliers £100.00 £100.00 £0.00 0.0%
  Office Equipment        
    Office Equip., Original Cost £12,000.00 £12,000.00 £0.00 0.0%
    Office Equip., Amortisation (£4,000.00) (£4,000.00) £0.00 0.0%
  Total Office Equipment £8,000.00 £8,000.00 £0.00 0.0%
  Vehicles        
    Vehicles, Original Cost £32,000.00 £32,000.00 £0.00 0.0%
    Vehicles, Amortisation (£16,500.00) (£16,500.00) £0.00 0.0%
  Total Vehicles £15,500.00 £15,500.00 £0.00 0.0%
  Other Assets £500.00 £500.00 £0.00 0.0%
Total Assets £156,659.23 £99,878.91 £56,780.32 56.8%
             
Liabilities        
  Credit Cards        
    American Express £3,200.00 £3,200.00 £0.00 0.0%
    Visa £1,000.00 £1,000.00 £0.00 0.0%
  Total Credit Cards £4,200.00 £4,200.00 £0.00 0.0%
  Trade Creditors £10,615.14 £21,000.00 (£10,384.86) (49.5%)
  Bank Indebtedness £100,000.00 £100,000.00 £0.00 0.0%
  VAT Liabilities        
    VAT 1 Collected £2,214.58 £354.98 £1,859.60 523.9%
    VAT 2 Collected £2,348.68 £452.00 £1,896.68 419.6%
  Total VAT Liabilities £4,563.26 £806.98 £3,756.28 465.5%
  Payroll Liabilities        
    Payroll Liabilities £13,919.25 £0.00 £13,919.25 NA
    Payroll Tax Payable £105.00 £0.00 £105.00 NA
    Vacation Payable £1,267.50 £0.00 £1,267.50 NA
  Total Payroll Liabilities £15,291.75 £0.00 £15,291.75 NA
  Deposits from Customers £500.00 £500.00 £0.00 0.0%
Total Liabilities £135,170.15 £126,506.98 £8,663.17 6.8%
             
Capital        
  Paid in Capital £110,000.00 £110,000.00 £0.00 0.0%
  Retained Earnings (£58,078.07) (£136,976.07) £78,898.00 (57.6%)
  Current Year Earnings (£30,432.85) £348.00 (£30,780.85) (8,845.1%)
Total Capital £21,489.08 (£26,628.07) £48,117.15 (180.7%)
      _____________ _____________ _____________ _____________
Total Liability & Capital £156,659.23 £99,878.91 £56,780.32 56.8%