Next Step

View Financial Statements

Profit & Loss Statements
For the Months Ending Jan. 31, 2007 - Dec. 31, 2007
 Jan. 31Feb. 28Mar. 31Apr. 30May 31Jun. 30Jul. 31Aug. 31Sep. 30Oct. 31Nov. 30Dec. 31
Revenue
Gross Sales20,00020,60021,21821,85422,51023,18623,88224,59825,33626,09626,87827,684
Less Cost of Sales000000000000
Net Sales20,00020,60021,21821,85422,51023,18623,88224,59825,33626,09626,87827,684
 
Expenses
Auto100100100100100100100100100100100100
Depreciation000000000000
Dues & Subscriptions252525252525252525252525
Interest000000000000
Janitorial / Cleaning100100100100100100100100100100100100
Licenses & Permits252525252525252525252525
Payroll: Benefits2,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,000
Payroll: Salaries10,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
Printing & Reproduction100100100100100100100100100100100100
Professional Fees150150150150150150150150150150150150
Rent500500500500500500500500500500500500
Repairs & Maintenance100100100100100100100100100100100100
Travel & Entertainment250250250250250250250250250250250250
Utilities: Gas & Electric100100100100100100100100100100100100
Utilities: Telephone100100100100100100100100100100100100
Total Expenses13,55013,55013,55013,55013,55013,55013,55013,55013,55013,55013,55013,550
 
Net Income (Loss)6,4507,0507,6688,3048,9609,63610,33211,04811,78612,54613,32814,134
 


Balance Sheets
As of Jan. 31, 2007 - Dec. 31, 2007
 Jan. 31Feb. 28Mar. 31Apr. 30May 31Jun. 30Jul. 31Aug. 31Sep. 30Oct. 31Nov. 30Dec. 31
Assets
Short-Term Assets
Cash7,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608122,742
Accounts Receivable000000000000
Merchandise Inventory000000000000
Other Short-Term Assets000000000000
Total Short-Term Assets7,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608122,742
 
Long-Term Assets
Fixed Assets000000000000
Less Accumulated Depreciation000000000000
Net Fixed Assets000000000000
Other Long-Term Assets000000000000
Total Long-Term Assets000000000000
 
Total Assets7,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608122,742
 
Liabilities
Short-Term Liabilities
Accounts Payable000000000000
Other Short-Term Liabilities000000000000
Total Short-Term Liabilities000000000000
 
Long-Term Liabilities
Loans Payable000000000000
Other Long-Term Liabilities000000000000
Total Long-Term Liabilities000000000000
 
Total Liabilities000000000000
 
Capital
Owners Equity5,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,0005,000
Retained Earnings2,95010,00017,66825,97234,93244,56854,90065,94877,73490,280103,608117,742
Total Capital7,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608122,742
 
Total Liabilities and Capital7,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608122,742
 


Cash Flow Statements
For the Months Ending Jan. 31, 2007 - Dec. 31, 2007
 Jan. 31Feb. 28Mar. 31Apr. 30May 31Jun. 30Jul. 31Aug. 31Sep. 30Oct. 31Nov. 30Dec. 31
Net Income6,4507,0507,6688,3048,9609,63610,33211,04811,78612,54613,32814,134
 
Operating Adjustments
Depreciation000000000000
(Increase) Decr. A/R000000000000
(Increase) Decr. Inventory000000000000
(Increase) Decr. Oth. S-T Assets000000000000
(Decrease) Incr. A/P000000000000
(Decrease) Incr. Oth. S-T Liabilities000000000000
Total Operating Adjustments000000000000
 
Net Cash from Operating Activities6,4507,0507,6688,3048,9609,63610,33211,04811,78612,54613,32814,134
 
Investing / Financing Activities
(Purchase) Sale. Fixed Assets000000000000
(Increase) Decr. Other L-T Assets000000000000
(Payment) Issuance Loans000000000000
(Decrease) Incr. Other L-T Liabilities000000000000
Increase (Decr.) Owners Equity000000000000
Total Inv. / Fin. Activities000000000000
             
Net Change in Cash6,4507,0507,6688,3048,9609,63610,33211,04811,78612,54613,32814,134
             
Beginning Cash1,5007,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608
Ending Cash7,95015,00022,66830,97239,93249,56859,90070,94882,73495,280108,608122,742
Help - View Financial Statements   [show]

Top of Page Next Step