From the following information of Narsimham Company Ltd., prepare a Comparative Income Statement for the years 2004-2005
Particulars |
2004 Rs |
2005 Rs |
Gross Sales |
7,25,000 |
8,15,000 |
Less : Returns |
25,000 |
15,000 |
Net Sales |
7,00,000 |
8,00,000 |
Cost of Goods Sold |
5,95,000 |
6,15,000 |
Gross Profit |
1,05,000 |
1,85,000 |
Other Expenses |
|
|
Selling & distribution Expenses |
23,000 |
24,000 |
Administration Expenses |
12,700 |
12,500 |
Total Expenses |
35,700 |
36,500 |
Operating Income |
69,300 |
1,48,500 |
Other Income |
1,200 |
8,050 |
|
70,500 |
1,56,550 |
Non Operating Expenses |
1,750 |
1,940 |
Net Profit |
68,750 |
1,54,610 |
Comparative Income Statement of Narsimham Company Ltd. for the year ended 2004 and 2005
|
||||
Particulars |
2004 |
2005 |
Absolute Increase (+) or Decrease (–) |
Percentage Increase (+) or Decrease |
|
Rs |
Rs |
Rs |
% |
Gross Sales |
7,25,000 |
8,15,000 |
+ 90,000 |
+ 12.41 |
Less: Return |
25,000 |
15,000 |
(–) 10,000 |
(–) 40.00 |
Net Sales |
7,00,000 |
8,00,000 |
+ 1,00,000 |
+ 14.28 |
Cost of Good Sold |
5,95,000 |
6,15,000 |
+ 20,000 |
+ 3.36 |
Gross Profit |
1,05,000 |
1,85,000 |
+ 80,000 |
+ 76.19 |
Other Expenses |
|
|
|
|
Selling & distribution Expenses |
23,000 |
24,000 |
+ 1,000 |
+ 4.35 |
Administration Expenses |
12,700 |
12,500 |
(–) 200 |
(–) 1.57 |
Total Expenses |
35,700 |
36,500 |
+ 800 |
+ 2.24 |
Operating Income |
69,300 |
1,48,500 |
+ 79,200 |
+ 114.29 |
Other Income |
1,200 |
8,050 |
+ 6,850 |
+ 570.83 |
|
70,500 |
1,56,550 |
+ 86,050 |
+ 122.06 |
Non Operating Expenses |
1,750 |
1,940 |
+ 190 |
+ 10.86 |
Net Profit |
68,750 |
1,54,610 |
+ 85,860 |
+ 124.89 |