Professional Documents
Culture Documents
Profit & Loss: Velka Engineering LTD
Profit & Loss: Velka Engineering LTD
08-06-12
Accrual Basis
Mar 2012
Ordinary Income/Expense
Income
Rental Income
30,250.00
30,250.00
30,250.00
1,690,436.48
7,887,691.38
12,899,031.99
1,720,686.48
7,917,941.38
12,929,281.99
64,725.75
88,301.90
133,384.40
Equipment Rental
0.00
14,000.00
0.00
Expensed Equipment
0.00
0.00
0.00
Gas
0.00
162,700.00
161,650.00
0.00
4,233.31
0.00
0.00
166,933.31
161,650.00
Sales
Total Income
Factory Consumables
58,172.70
30,806.20
264,871.00
3,579,993.55
8,603,065.50
5,259,078.33
29,000.00
2,000.00
40,635.00
1,000.00
0.00
0.00
30,541.03
61,350.00
170,317.24
3,763,433.03
8,966,456.91
6,029,935.97
-2,042,746.55
-1,048,515.53
6,899,346.02
0.00
22,643.00
5,505.00
17,575.60
6,510.00
Cleaning Expenses
1,700.00
3,535.34
2,562.93
Transport Expenses
Total COGS
Gross Profit
Expense
Bank Interest
Electricity Expenses
Water Expenses
Electricity Expenses - Other
Total Electricity Expenses
1,700.00
1,200.00
2,595.00
28,443.73
30,551.21
75,000.00
30,143.73
31,751.21
77,595.00
0.00
0.00
11,206.90
82,474.00
45,724.00
0.00
750.00
0.00
0.00
Insurance
0.00
476,461.00
0.00
Internet Expenses
0.00
0.00
3,000.00
6,938.00
16,964.00
15,166.00
9,350.00
0.00
0.00
19,522.00
58,955.00
54,154.00
M/V Insurance
0.00
114,714.00
0.00
24,499.66
29,520.17
22,539.82
44,021.66
203,189.17
76,693.82
Page 1 of 10
3:15 PM
08-06-12
Accrual Basis
Mar 2012
0.00
2,500.00
0.00
0.00
0.00
0.00
1,102.41
111,540.52
1,422.41
25,000.00
40,500.00
12,931.03
Legal Fees
0.00
0.00
112,440.00
0.00
0.00
17,500.00
25,000.00
40,500.00
142,871.03
453.85
0.00
0.00
Rent
Land rates
Service Charge
45,000.00
0.00
0.00
228,426.00
228,426.00
228,426.00
273,879.85
228,426.00
228,426.00
43,150.00
8,155.86
7,793.11
532,908.25
492,842.10
560,228.25
Security Expenses
26,900.00
7,200.00
13,200.00
Software Expense
0.00
0.00
0.00
Rent - Other
Total Rent
Suspense
Telephone Expenses
0.00
1,300.00
1,300.00
1,915.00
3,160.00
3,692.00
0.00
8,000.00
20,180.00
6,600.00
6,500.00
1,400.00
0.00
0.00
0.00
9,344.00
13,090.00
23,930.00
17,859.00
32,050.00
50,502.00
0.00
-50.00
0.00
6,145.62
7,607.51
2,786.51
0.00
20,000.00
0.00
0.00
20,000.00
0.00
1,107,827.52
1,768,615.31
1,199,963.96
-3,150,574.07
-2,817,130.84
5,699,382.06
-3,150,574.07
-2,817,130.84
5,699,382.06
Total Expense
Net Income
Page 2 of 10
3:15 PM
08-06-12
Accrual Basis
Jun 2011
Ordinary Income/Expense
Income
Rental Income
0.00
48,000.00
9,853,943.98
6,719,944.65
9,853,943.98
6,767,944.65
7,858,209.70
16,292.00
57,067.00
61,525.25
Equipment Rental
0.00
0.00
Expensed Equipment
0.00
2,500.00
119,000.00
123,500.00
Sales
Total Income
48,000.00
7,810,209.70
14000.00
0.00
Factory Consumables
Gas
Factory Consumables - Other
Total Factory Consumables
10,000.00
1,000.00
129,000.00
124,500.00
113370
0.00
113370
65,248.00
0.00
83,819.58
4,243,520.46
4,297,472.05
5,196,625.98
50,500.00
5,200.00
3,000.00
0.00
0.00
19,850.00
172,970.00
4,524,410.46
4,659,709.05
5,484,821.21
5,329,533.52
2,108,235.60
2,373,388.48
57,690.00
0.00
1,639.68
22,522.00
Cleaning Expenses
1,700.00
1,700.00
Transport Expenses
Total COGS
Gross Profit
0.00
91005.654
Expense
Bank Interest
25297.66667
10750.456
1,700.00
Electricity Expenses
Water Expenses
2,825.00
450.00
102,830.89
172,111.76
105,655.89
172,561.76
83,541.52
0.00
2,060.00
0.00
0.00
0.00
0.00
General Expenses
1754
81787.518
0.00
0.00
0.00
4,210.00
-36,332.00
0.00
0.00
0.00
25,862.00
19,707.00
0.00
0.00
Fuel Expenses
41,640.00
80,732.00
M/V Insurance
0.00
0.00
50,070.00
20,625.17
29450.964
91,710.00
101,357.17
80451.564
Insurance
Internet Expenses
Kenya Bureau of Standards Levy
Licenses and Permits
4000
16927.4
0.00
51000.6
0.00
Page 3 of 10
3:15 PM
08-06-12
Accrual Basis
Jun 2011
Ordinary Income/Expense
Newspapers and Subscriptions
Postage and Delivery
Printing and Stationary
1,350.00
1,100.00
1,100.00
534.48
0.00
0.00
28,050.17
1,480.00
28719.102
32,431.03
30,431.03
28258.618
Professional Fees
Accounting Expenses
Legal Fees
0.00
0.00
0.00
0.00
5,000.00
0.00
32,431.03
35,431.03
0.00
0.00
28258.618
Rent
Land rates
Service Charge
0.00
45,000.00
0.00
0.00
228,426.00
228,426.00
228,426.00
273,426.00
228,426.00
228,426.00
0.00
11,329.31
14085.656
823,114.15
868,135.03
655445.556
Security Expenses
27,400.00
7,200.00
Software Expense
1,500.00
0.00
Rent - Other
Total Rent
16380
0.00
1,500.00
1,500.00
Meals
11,915.00
4,771.21
5090.642
Medical Expenses
10717.37
15,206.85
10,200.00
Office Expenses
0.00
3,420.00
0.00
200.00
Suspense
Telephone Expenses
1,300.00
3584
0.00
1,890.00
71,190.00
30,511.85
91,281.21
23888.8
44,580.81
0.00
-1,038.75
0.00
15,315.96
13,448.31
0.00
0.00
0.00
0.00
0.00
0.00
1,522,101.21
1,540,368.07
1,244,725.13
3,807,432.31
567,867.53
1,128,663.35
3,807,432.31
567,867.53
1,128,663.35
9060.782
Total Expense
Net Income
Page 4 of 10
3:15 PM
08-06-12
Accrual Basis
Aug 2011
Sep 2011
Ordinary Income/Expense
Income
Rental Income
Sales
Total Income
48,000.00
48,000.00
48,000.00
9,034,164.34
9,263,458.93
8,536,344.32
9,082,164.34
9,311,458.93
8,584,344.32
59,348.60
75,000.00
27,450.40
Equipment Rental
0.00
19000.00
1,21,000.00
Expensed Equipment
0.00
0.00
0.00
Factory Consumables
Gas
136044
130712.8
0.00
136044
88,948.96
Purchases
5,519,952.46
45,000.00
Sub contract
Transport Expenses
0.00
130712.8
Sub - Contract
100,577.51
4,903,329.86
0.00
Gross Profit
3,370,164.34
67,718.81
4,832,180.16
3,000.00
0.00
111448.2946
5,712,000.00
0.00
124525.36
35,000.00
103098.5788
Total COGS
124525.36
0.00
99674.50547
5,115,355.66
4,999,573.48
3,584,770.84
4196103.27
Expense
Bank Interest
Bank Service Charges
22,643.00
11799.5472
Cleaning Expenses
71,453.00
10644.33664
1,700.00
0.00
11471.20397
1,700.00
1,700.00
Electricity Expenses
Water Expenses
1764.8
1877.76
1734.312
92456.2756
104837.2887
110804.7465
94,221.08
106,715.05
112,539.06
0.00
0.00
0.00
0.00
0.00
0.00
General Expenses
0.00
0.00
0.00
Insurance
0.00
0.00
0.00
0.00
0.00
Internet Expenses
2000
18925.28
19317.536
0.00
20147.8432
0.00
0.00
57296.32
M/V Insurance
Motor Vehicle Expenses - Other
Total Motor Vehicle Expenses
56964.584
0.00
30441.2248
87737.5448
57526.7008
0.00
30625.43576
87,590.02
0.00
32242.55891
89,769.26
Page 5 of 10
3:15 PM
08-06-12
Accrual Basis
Aug 2011
Sep 2011
Ordinary Income/Expense
Newspapers and Subscriptions
Postage and Delivery
Printing and Stationary
1,350.00
0.00
1,100.00
0.00
0.00
0.00
34242.4404
18782.82448
22254.90738
28910.3416
26592.40992
29324.6859
Professional Fees
Accounting Expenses
Legal Fees
0.00
0.00
0.00
0.00
0.00
0.00
28910.3416
26592.40992
29324.6859
Rent
Land rates
0.00
Service Charge
0.00
0.00
45,000.00
0.00
228,426.00
228,426.00
228,426.00
228,426.00
273,426.00
228,426.00
Rent - Other
Total Rent
0.00
8272.7872
8296.17264
8396.785168
679953.0172
717375.2006
748804.5908
Security Expenses
14276
15691.2
Software Expense
16189.44
0.00
0.00
1,500.00
1,500.00
1,300.00
1,500.00
Meals
5725.7704
6238.92448
6748.309376
Medical Expenses
12860.844
13833.0128
12563.61536
Office Expenses
2980.8
2276.96
2452.352
0.00
26797.76
Suspense
Telephone Expenses
0.00
29539.312
0.00
30661.1744
49,865.17
53,188.21
53,925.45
0.00
0.00
0.00
9643.8144
10051.07528
11503.98834
Total Expense
Net Income
25,000.00
0.00
0.00
25,000.00
0.00
0.00
1,420,823.03
1,357,053.21
2,078,198.32
2775280.237
2,227,717.63
2,078,198.32
2775280.237
2,227,717.63
1,291,966.02
Page 6 of 10
3:15 PM
08-06-12
Accrual Basis
Nov 2011
Ordinary Income/Expense
Income
Rental Income
Sales
Total Income
48,000.00
48,000.00
8,272,824.39
8,320,824.39
8,583,400.33
8,631,400.33
35,852.60
89,763.00
37,000.00
24,000.00
0.00
0.00
125,630.43
126,056.52
Gross Profit
0.00
125,630.43
68,212.97
4,949,912.10
5,000.00
0.00
126056.5184
81,855.56
5,080,400.11
52,000.00
0.00
0.00
115,639.41
5,337,247.51
104173.2879
5,432,191.96
2,983,576.88
3,199,208.37
0.00
0.00
Expense
Bank Interest
Bank Service Charges
Cleaning Expenses
13,437.51
11620.61051
1,700.00
1,700.00
Electricity Expenses
Water Expenses
Electricity Expenses - Other
Total Electricity Expenses
1,516.17
112,399.52
1729.40928
100457.0693
113,915.69
102,186.48
0.00
0.00
0.00
0.00
General Expenses
0.00
0.00
Insurance
0.00
0.00
Internet Expenses
0.00
0.00
19,005.01
18864.61421
0.00
0.00
60,704.04
M/V Insurance
0.00
28,677.07
89,381.11
56698.44915
0.00
30287.45083
86985.89999
Page 7 of 10
3:15 PM
08-06-12
Accrual Basis
Nov 2011
Ordinary Income/Expense
Newspapers and Subscriptions
Postage and Delivery
Printing and Stationary
1,350.00
0.00
0.00
0.00
21,095.85
25019.02582
28,703.42
28357.8945
Professional Fees
Accounting Expenses
Legal Fees
0.00
0.00
0.00
0.00
28,703.42
28357.8945
Rent
Land rates
Service Charge
0.00
0.00
0.00
0.00
228,426.00
228,426.00
Total Rent
228,426.00
228,426.00
Security Expenses
10,076.14
733,942.68
13,947.33
Software Expense
0.00
Rent - Other
9825.508642
707104.2087
15296.7936
0.00
Suspense
Telephone Expenses
1,500.00
5,714.97
12,034.97
2,942.82
1,300.00
5903.723501
12401.96212
2847.38688
0.00
0.00
36,415.41
58,608.17
29460.49114
51,913.56
0.00
0.00
10,741.59
10200.2508
Total Expense
Net Income
15,000.00
15,000.00
0.00
1,359,330.51
1,297,500.85
1,624,246.37
1,901,707.52
1,624,246.37
1,901,707.52
0.00
Page 8 of 10
3:15 PM
08-06-12
Accrual Basis
TOTAL
Ordinary Income/Expense
Income
Rental Income
474,750.00
8,738,038.46 99,289,488.95
8,786,038.46 99,764,238.95
474,750.00
99,289,488.95
99,764,238.95
668,980.65
75,000.00
2,500.00
668,980.65
75,000.00
2,500.00
48,000.00
Sales
Total Income
183,594.00
0.00
Expensed Equipment
0.00
Factory Consumables
Gas
128,593.82
0.00
1,451,782.93
1,451,782.93
15,233.31
15,233.31
821,083.74 821083.74
128593.8221
81,462.76
991,694.05
5,057,154.94 61,522,685.50
2,500.00
186,835.00
0.00
1,000.00
106806.8147
1,186,874.81
5,431,518.52 65,456,653.75
991,694.05
61,522,685.50
186,835.00
1,000.00
1,186,874.81
65,456,653.75
3,354,519.95 30,111,481.92
30,111,481.92
Purchases
Sub - Contract
Sub contract
Transport Expenses
Total COGS
Gross Profit
Expense
1,700.00
0.00
135,270.58
23,098.27
1724.491136
104190.9796
105,915.47
20,870.95
1,115,870.99
1,136,741.93
0.00
0.00
General Expenses
0.00
Insurance
0.00
Internet Expenses
0.00
13,266.90
128,198.00
750.00
444,339.00
3,000.00
217,076.74
9,350.00
Bank Interest
Bank Service Charges
0.00
11794.64142
Cleaning Expenses
Electricity Expenses
Water Expenses
Electricity Expenses - Other
Total Electricity Expenses
19252.05705
0.00
57838.01898
M/V Insurance
Motor Vehicle Expenses - Other
Total Motor Vehicle Expenses
0.00
30454.7482
88292.76718
653,031.71
114,714.00
359,434.27
1,127,179.99
Page 9 of 10
3:15 PM
08-06-12
Accrual Basis
TOTAL
Ordinary Income/Expense
Newspapers and Subscriptions
1,100.00
0.00
24279.01059
10,950.00
534.48
317,988.68
Professional Fees
Accounting Expenses
28377.7498
Legal Fees
0.00
0.00
28377.7498
339,818.21
112,440.00
22,500.00
474,758.21
Rent
Land rates
0.00
Service Charge
Rent - Other
Total Rent
0.00
228,426.00
228,426.00
8973.47917
717435.9392
15080.15232
Software Expense
0.00
453.85
135,000.00
2,741,112.00
2,876,565.85
138,354.81
8,237,288.97
188,760.91
3,000.00
1,500.00
6066.339802
12738.88054
2700.064256
0.00
30574.82936
53,580.11
0.00
-1,088.75
116,933.56
0.00
0.00
35,000.00
35,000.00
1,314,635.53
16,424,910.36
2,039,884.42
17,882,674.84
2,039,884.42
17,882,674.84
Suspense
Telephone Expenses
15,500.00
66,941.89
140,737.50
37,704.39
200.00
326,781.78
587,865.56
10428.14456
Total Expense
Net Income
Page 10 of 10