169 Analysis of Financial Statements
169 Analysis of Financial Statements
169 Analysis of Financial Statements
2020-21
170 Accountancy : Company Accounts and Analysis of Financial Statements
2020-21
Analysis of Financial Statements 171
used most efficiently and that the firm’s financial condition is sound.
Financial analysis helps the management in measuring the success of
the company’s operations, appraising the individual’s performance and
evaluating the system of internal control.
(c) Trade payables: Trade payables, through an analysis of financial
statements, appraises not only the ability of the company to meet its
short-term obligations, but also judges the probability of its continued
ability to meet all its financial obligations in future. Trade payables are
particularly interested in the firm’s ability to meet their claims over a
very short period of time. Their analysis will, therefore, evaluate the firm’s
liquidity position.
(d) Lenders: Suppliers of long-term debt are concerned with the firm’s long-
term solvency and survival. They analyse the firm’s profitability over a
period of time, its ability to generate cash, to be able to pay interest and
repay the principal and the relationship between various sources of funds
(capital structure relationships). Long-term lenders analyse the historical
financial statements to assess its future solvency and profitability.
(e) Investors: Investors, who have invested their money in the firm’s shares,
are interested about the firm’s earnings. As such, they concentrate on
the analysis of the firm’s present and future profitability. They are also
interested in the firm’s capital structure to ascertain its influences on
firm’s earning and risk. They also evaluate the efficiency of the
management and determine whether a change is needed or not. However,
in some large companies, the shareholders’ interest is limited to decide
whether to buy, sell or hold the shares.
(f) Labour unions: Labour unions analyse the financial statements to assess
whether it can presently afford a wage increase and whether it can absorb
a wage increase through increased productivity or by raising the prices.
(g) Others: The economists, researchers, etc., analyse the financial statements
to study the present business and economic conditions. The government
agencies need it for price regulations, taxation and other similar purposes.
2020-21
172 Accountancy : Company Accounts and Analysis of Financial Statements
2020-21
Analysis of Financial Statements 173
2020-21
174 Accountancy : Company Accounts and Analysis of Financial Statements
Exhibit. 4.1
Illustration 1
Convert the following statement of profit and loss of BCR Co. Ltd. into the
comparative statement of profit and loss of BCR Co. Ltd.:
2020-21
Analysis of Financial Statements 175
Solution:
Comparative statement of profit and loss of BCR Co. Ltd. for the year ended
March 31, 2016 and 2017:
Particulars 2015-16 2016-17 Absolute Percentage
Increase (+) or Increase (+)
Decrease (–) or Decrease (–)
(Rs.) (Rs.) (Rs.) %
I. Revenue from operations 60,00,000 75,00,000 15,00,000 25.00
II. Add: Other incomes 1,50,000 1,20,000 30,000 20.00
III. Total Revenue I+II 61,50,000 76,20,000 14,70,000 23.90
IV. Less: Expenses 44,00,000 50,60,000 6,60,000 15.00
Profit before tax 17,50,000 25,60,000 8,10,000 46.29
V. Less: Tax 6,12,500 10,24,000 4,11,500 67.18
Profit after tax 11,37,500 15,36,000 3,98,500 35.03
Illustration 2
From the following statement of profit and loss of Madhu Co. Ltd., prepare
comparative statement of profit and loss for the year ended March 31, 2016
and 2017:
Particulars Note 2015-16 2016-17
No. (Rs.) (Rs.)
2020-21
176 Accountancy : Company Accounts and Analysis of Financial Statements
Solution:
Comparative statement of profit and loss of Madhu Co. Limited
for the year ended March 31, 2016 and 2017:
Do it yourself
From the following particulars, prepare comparative statement of profit and loss of Narang
Colours Ltd. for the year ended March 31, 2016 and 2017:
Particulars Note 2016-17 2015-16
No.
1. Revenue from operations 40,00,000 35,00,000
2. Other income 50,000 50,000
3. Cost of material consumed 15,00,000 18,00,000
4. Changes in inventories of finished goods 10,000 (15,000)
5. Employee benefit expenses 2,40,000 2,40,000
6. Depreciation and amortisation 25,000 22,500
7. Other expenses 2,66,000 3,02,000
8. Profit 20,09,000 14.27,300
Notes to Accounts
Particulars 2016-17 2015-16
1. Other expenses
i) Power and fuel 36,000 40,000
ii) Carriage outwards 7,500 9,500
iii) License fees 2,500 2,500
iv) Selling and distribution 1,70,000 1,90,000
v) Provision of tax 50,000 60,000
2,66,000 3,02,000
2020-21
Analysis of Financial Statements 177
Illustration 3
The following are the Balance Sheets of J. Ltd. as at March 31, 2016 and
2017. Prepare a Comparative balance sheet.
Particulars Note March 31, March 31,
No. 2017 2016
(Rs.) (Rs.)
I. Equity and Liabilities
1. Shareholders’ Funds
a) Share capital 20,00,000 15,00,000
b) Reserve and surplus 3,00,000 4,00,000
2. Non-current Liabilities
Long-term borrowings 9,00,000 6,00,000
3. Current liabilities
Trade payables 3,00,000 2,00,000
Total 35,00,000 27,00,000
II. Assets
1. Non-current assets
a) Fixed assets
- Tangible assets 20,00,000 15,00,000
- Intangible assets 9,00,000 6,00,000
2. Current assets
- Inventories 3,00,000 4,00,000
- Cash and cash equivalents 3,00,000 2,00,000
Solution:
Comparative Balance Sheet of J. Limited
as at March 31, 2016 and March 2017:
(Rs. in Lakhs)
Particulars March 31, March 31, Absolute Percentage
2016 2017 Change Change
I. Equity and Liabilities
1. Shareholders’ Funds
a) Share capital 15 20 05 33.33
b) Reserve and surplus 04 03 (01) (25)
2. Non-current Liabilities
a) Long-term borrowings 06 09 03 50
3. Current liabilities
a) Trade payables 02 03 01 50
Total 27 35 08 29.63
2020-21
178 Accountancy : Company Accounts and Analysis of Financial Statements
II. Assets
1. Non-current assets
a) Fixed assets
- Tangible assets 15 20 05 33.33
- Intangible assets 06 09 03 50
b) Current assets
- Inventories 04 03 (01) (25)
- Cash and cash equivalents 02 03 01 50
Total 27 35 08 29.63
Illustration 4
From the following Balance Sheets of Amrit Limited as at March 31, 2016 and
2017, prepare a comparative balance sheet:
Particulars Note March 31, March 31,
No. 2017 2016
(Rs.) (Rs.)
I. Equity and Liabilities
1. Shareholders’ Funds
a) Share capital 20,00,000 15,00,000
b) Reserve and surplus 13,00,000 14,00,000
2. Non-current Liabilities
Long-term borrowings 19,00,000 16,00,000
3. Current liabilities
Trade payables 3,00,000 2,00,000
Total 55,00,000 47,00,000
II. Assets
1. Non-current assets
a) Fixed assets
- Tangible assets 20,00,000 15,00,000
- Intangible assets 19,00,000 16,00,000
2. Current assets
- Inventories 13,00,000 14,00,000
- Cash and Cash Equivalents 3,00,000 2,00,000
2020-21
Analysis of Financial Statements 179
Solution:
Comparative Balance Sheet of Amrit Limited
as at March 31, 2016 and March 31, 2017
(Rs. in Lakhs)
Particulars March 31, March 31, Absolute Percentage
2016 2017 Increase (+) or Increase (+)
Decrease (–) or Decrease (–)
Rs. Rs. Rs. %
I. Equity and Liabilities
1) Shareholders’ funds
a) Share capital 15 20 5 33.33
b) Reserves and surplus 14 13 (1) (7.14)
2) Non-current liabilities
Long-term borrowings 16 19 3 18.75
3) Current liabilities
Trade payables 2 3 1 50
Total 47 55 8 17.02
II. Assets
1) Non-current assets
Fixed assets
a) Tangible assets 15 20 5 33.33
b) Intangible assets 16 19 3 18.75
2) Current assets
a) Inventories 14 13 (1) (7.14)
b) Cash and Cash Equivalents 2 3 1 50
Total 47 55 8 17.02
Do it yourself
From the Balance Sheets for the year ended March 31, 2016 and 2017, prepare the
comparative Balance Sheet of Omega Chemicals Ltd.:
Rs. in Lakhs
Particulars Note 2017 2016
No. (Rs.) (Rs.)
I. Equity and Liabilities
1) Shareholders’ Fund
a) Share capital 5 10
b) Reserve and surplus 3 2
2) Non-current liabilities
Long-term borrowings 5 8
3) Current liabilities
Trade Payable 2 4
Total 15 24
2020-21
180 Accountancy : Company Accounts and Analysis of Financial Statements
II. Assets
1) Non-current assets
a) Fixed assets
- Tangible assets 14 8
- Intangible assets 3 2
2) Current assets
a) Inventories 5 4
b) Cash and cash equivalents 2 1
Total 24 15
Exhibit 4.2
2020-21
Analysis of Financial Statements 181
Illustration 5
From the following information, prepare a Common size Income Statement for
the year ended March 31, 2016 and March 31, 2017:
Particulars 2016-17 2015-16
(Rs.) (Rs.)
Revenue from operations 18,00,000 25,00,000
Cost of good sold 10,00,000 12,00,000
Operating expenses 80,000 1,20,000
Non-operating expenses 12,000 15,000
Depreciation 20,000 40,000
Wages 10,000 20,000
Solution:
Common Size Income Statement
for the year ended March 31, 2016 and March 31, 2017
Particulars Absolute Amounts Percentage of Net Sales
2015-16 2016-17 2015-16 2016-17
Rs. Rs. (%) (%)
Revenue from operations 25,00,000 18,00,000 100 100
(Less) Cost of goods 12,00,000 10,00,000 48 55.56
Sold*
Gross Profit 13,00,000 8,00,000 52 44.44
(Less) Operating 1,20,000 80,000 4.80 4.44
Expenses**
Operating Income 11,80,000 7,20,000 47.20 40
(Less) Non-Operating 15,000 12,000 0.60 0.67
expenses
Profit 11,65,000 7,08,000 46.60 39.33
* Wages is the part of cost of goods sold;
** Depreciation is the part of operating expenses.
Illustration 6
From the following information, prepare Common size statement of profit and
loss for the year ended March 31, 2016 and March 31, 2017:
Particulars 2015-16 2016-17
(Rs.) (Rs.)
Revenue from operations 25,00,000 20,00,000
Other income 3,25,000 2,50,000
Employee benefit expenses 8,25,000 4,50,000
2020-21
182 Accountancy : Company Accounts and Analysis of Financial Statements
Solution:
Common size statement of Profit and Loss
for the year ended March 31, 2016 and March 31, 2017:
Particulars Absolute Amounts Percentage of Net
Revenue from operations
2015-16 2016-17 2015-16 2016-17
Rs. Rs. (%) (%)
Revenue from Operations 25,00,000 20,00,000 100 100
(Add) Other income 3,25,000 2,50,000 13 12.5
Total revenue 28,25,000 22,50,000 113 112.5
(Less) expenses:
a) Employee benefit 8,25,000 4,50,000 33 22.5
expenses
b) Other expenses 2,00,000 1,00,000 8 5
Profit before tax 18,00,000 17,00,000 72 85
(Less) taxes 5,40,000 3,40,000 21.6 17
Profit after tax 12,60,000 13,60,000 50.4 68
Illustration 7
Prepare common size Balance Sheet of XRI Ltd. from the following information:
Particulars Note No. March 31, March 31,
2016 2017
I. Equity and Liabilities
1. Shareholders’ Fund
a) Share capital 15,00,000 12,00,000
b) Reserves and surplus 5,00,000 5,00,000
2. Non-current liabilities
Long-term borrowings 6,00,000 5,00,000
3. Current liabilities
Trade Payable 15,50,000 10,50,000
Total 41,50,000 32,50,000
II. Assets
1. Non-current assets
a) Fixed assets
- Tangible asset
Plant & machinery 14,00,000 8,00,000
- Intangible assets
Goodwill 16,00,000 12,00,000
b) Non-current investments 10,00,000 10,00,000
2. Current assets
Inventories 1,50,000 2,50,000
Total 41,50,000 32,50,000
2020-21
Analysis of Financial Statements 183
Solution:
Do it yourself
Prepare common size balance sheet of Raj Co. Ltd. as at March 31, 2016 and
March 31, 2017 from the given information:
2020-21
184 Accountancy : Company Accounts and Analysis of Financial Statements
II. Assets
1. Non-current assets
a) Fixed assets
- Tangible assets 20,00,000 15,00,000
- Intangible assets 9,00,000 6,00,000
b) Current assets
- Inventories 3,00,000 4,00,000
- Cash and cash equivalents 3,00,000 2,00,000
Total 35,00,000 27,00,000
2020-21
Analysis of Financial Statements 185
2020-21
186 Accountancy : Company Accounts and Analysis of Financial Statements
Summary
Comparative Statement
Comparative statement shows changes in all items of financial statements in
absolute and percentage terms over a period of time for a firm or between two
firms.
2020-21
Analysis of Financial Statements 187
Numerical Questions
Following are the balance sheets of Alpha Ltd., as at March 31, 2016 and 2017.
You are required to prepare Comparative Balance Sheet.
Particulars March 31, March 31,
2016 2017
(Rs.) (Rs.)
I. Equity and Liabilities
1. Shareholders' Funds
(a) Share Capital 2,00,000 4,00,000
(b) Reserve & Surplus 1,00,000 1,50,000
2. Noncurrent Liabilities
(a) Long Term Borrowings 2,00,000 3,00,000
3.Current Liabilities
(a) Short term borrowings 50,000 70,000
(b) Trade Payables 30,000 60,000
(c) Other Current Liabilities 20,000 10,000
(d) Short Terms Provisions 20,000 20,000
Total 6,20,000 10,20,000
II. Assets
1. Non-Current Assets
(a) Fixed Assets 2,00,000 5,00,000
(b) Non-Current Investments 1,00,000 1,25,000
2. Current Assets
(a) Current Investments 60,000 80,000
(b) Inventories 1,35,000 1,55,000
(c) Trade Receivables 60,000 90,000
2020-21
188 Accountancy : Company Accounts and Analysis of Financial Statements
2. Following are the Balance Sheets of Beta Ltd., as at March 31, 2016 and
2017.
Particulars March 31, March 31,
2016 2017
(Rs.) (Rs.)
I. Equity and Liabilities
1. Shareholders’ Funds
(a) Share Capital 4,00,000 3,00,000
(b) Reserves and surplus 1,50,000 1,00,000
2. Non-Current Liabilities
(a) Long term IDBI 3,00,000 1,00,000
3. Current Liabilities
(a) Short term borrowings 70,000 50,000
(b) Trade payables 60,000 30,000
(c) Other current liabilities 1,10,000 1,00,000
(d) Short term provisions 10,000 20,000
Total 1,10,000 7,00,000
II. Assets
1. Non-Current Liabilities
(a) Fixed Assets 4,00,000 2,20,000
(b) Non-current Investments 2,25,000 1,00,000
2. Current Assets
(a) Current Investments 80,000 60,000
(b) Inventories 1,05,000 90,000
(c) Trade Receivables 90,000 60,000
(d) Cash and Cash Equivalents 1,00,000 85,000
(e) Short term loans & Advances 1,00,000 85,000
Total 11,00,000 7,00,000
2020-21
Analysis of Financial Statements 189
2020-21
190 Accountancy : Company Accounts and Analysis of Financial Statements
5. Prepare a Common size statement of profit and loss of Shefali Ltd. with
the help of following information:
Particulars 2015-16 2016-17
(Rs.) (Rs.)
Revenue from operations 6,00,000 8,00,00
Indirect expense 25% of gross profit 25% of gross profit
Cost of revenue from operations 4,28,000 7,28,000
Other incomes 10,000 12,000
Income tax 30% 30%
6. Prepare a Common Size balance sheet from the following balance sheet
of Aditya Ltd., and Anjali Ltd.:
Particulars Aditya Ltd. Anjali Ltd.
(Rs.) (Rs.)
I. Equity and Liabilities
1. Shareholder’s Funds
a) Equity share capital 6,00,000 8,00,000
b) Reserves and surplus 3,00,000 2,50,000
2. Current liabilities 1,00,000 1,50,000
Total 10,00,000 12,00,000
II. Assets
1. Non current assets
a) Fixed assets 4,00,000 7,00,000
2. Current assets 6,00,000 5,00,000
Total 1,00,0000 12,00,000
2020-21
Analysis of Financial Statements 191
2020-21
CBSE Class 12 Study Materials
Maths Formulas for Class 12
CBSE Class 12 Notes
Printable Worksheets for Class 12
CBSE Sample Papers for Class 12
Why you Need to Read NCERT Books for Board Exams
NCERT Extra Questions
JEE Main
Trigonometry Formulas
Integration Formulas
CBSE Previous Year Question Papers Class 12
Class 12 Maths
NCERT Books NCERT Solutions for
Maths MCQ class 12 Maths
Questions for Class Notes for Class 12
12 Chapterwise with Maths
Answers NCERT Exemplar
Important Questions Class 12 Maths
for Class 12 Maths RD Sharma Class 12
CBSE Sample Solutions
Papers for Class 12
Maths
CBSE Class 11 and
12 Revised Syllabus
Class 12 Physics NCERT Solutions for
NCERT Books class 12 Biology
Physics MCQ Notes for Class 12
Questions for Class Biology
12 Chapterwise with NCERT Exemplar
Answers Class 12 Biology
NCERT Solutions for
Class 12 Chemistry
class 12 Physics
NCERT Books
Notes for Class 12
Chemistry MCQ
Physics
Questions for Class
NCERT Exemplar
12 Chapterwise with
Class 12 Physics
Answers
HC Verma Solutions
Class 12 Biology NCERT Solutions for
NCERT Books class 12 Chemistry
Biology MCQ Notes for Class 12
Questions for Class Chemistry
12 Chapterwise with NCERT Exemplar
Answers Class 12 Chemistry
NCERT Geography NCERT Solutions for
Book Class 12 class 12 English
Class 12 NCERT NCERT Solutions for
Accountancy Books class 12
Accountancy MCQ Accountancy
Questions for Class TS Grewal
12 Chapterwise with Accountancy Class
Answers 12 Solutions
NCERT Solutions for
class 12 Business
Class 12 NCERT Studies
Business Studies Books Notes for Class 12
Business Studies
NCERT Solutions for
Class 12 Introductory class 12 Economics
Microeconomics Notes for Class 12
Economics
NCERT Solutions for
Class 12 Introductory
class 12
Macroeconomics
Entrepreneurship
Class 12 NCERT NCERT Solutions for
Kaleidoscope class 12 Sociology
Class 12 NCERT NCERT Solutions for
English Books class 12 Psychology
NCERT Solutions for
NCERT Sanksrit Books
class 12 Political
Class 12
Science
NCERT Solutions for
Class 12 Khayaban-e-
class 12 Computer
Urdu
Science – C++
NCERT Solutions for
NCERT Class 12 History
class 12 Computer
Book
Science – Python
Class 12 Social Change
Class 12 Psychology
and Development in
NCERT Books
India NCERT Books
Class 12 Contemporary
Class 12 Indian Society
World Politics NCERT
NCERT Books
Books
Class 12 Human
Class 12 Craft Tradition Ecology and Family
in India NCERT Books Sciences NCERT
Books
Class 12 Towards A Class 12 Political
New Age Graphic Science Part-II NCERT
Design NCERT Books Books
Students can easily download the PDF file of these questions and solve them offline as well. For
any doubts existing while solving the questions, students are free enough to ask their queries in
the comment section given at the end of this page.
Class 12 Maths
Physics Class 12
Chemistry Class 12
Class 12 Biology
Class 12 English
Class 12 English Vistas
Class 12 English Flamingo
Class 12 Hindi
Class 12 Hindi Aroh (आरोह भाग 2)
Class 12 Hindi Vitan (वितान भाग 2)
Class 12 Sanskrit
Class 12 History
Class 12 Geography
Class 12 Economics
Class 12 Macro Economics
Class 12 Micro Economics
Class 12 Political Science
Class 12 Business Studies
Class 12 Accountancy
Class 12 Sociology
Class 12 Psychology
Class 12 Entrepreneurship
Class 12 Computer Science (C++)
Class 12 Computer Science (Python)