Illustration
From the following balance sheets for the years ended 31
st
of December 2007 and 2008,
prepare a common – size balance sheet and comment upon the financial position.
Assets
2007
Rs.
2008
Rs.
Cash 54,000 63,000
Debtors 4,40,000 4,22,000
Stock 2,00,000 2,52,000
Prepaid Expenses 22,000 42,000
Bills Receivables 20,000 21,000
Fixed Assets 12,70,000 13,00,000
Total Assets 20,06,000 21,00,000
Liabilities & Capital:
Share Capital 13,16,000 14,00,000
Long-Term Debt 4,50,000 4,00,000
Sundry Creditors 84,000 1,00,000
Other Liabilities 1,56,000 2,00,000
Total Liabilities & Capital 20,06,000 21,00,000
Solution:
Common –Size Balance Sheet the years ended 31
st
December 2007 and 2008
Base(100%) : Total Assets & Liabilities
Assets Rs. % Rs. %
1.Current Assets:
Cash 54,000 2.70 63,000
Debtors 4,40,000 21.90 4,22,000
Stock 2,00,000 10.00 2,52,000
Repair Expenses 22,000 1.10 42,000
Bills Receivable 20,000 1.00 21,000
Total Current Assets 7,36,000 36.70 8,06,000 38.10
Fixed Assets 12,70,000 63.30 13,00,000 61.90
Total Assets 20,06,000 100.00 21,00,000 100.00
Liabilities & Capital
Current liabilities:
Sundry creditors 84,000 4.20 1,00,000
Other liabilities 1,56,000 7.80 2,00,000