Sales revenue
|
|
3,245,000
|
Interest revenue
|
|
9,000
|
Rental revenue
|
|
73,000
|
Changes in clothing inventories
|
25,000
|
|
Purchases of clothing inventories
|
1,020,000
|
|
Administrative salaries
|
168,000
|
|
Advertising expense
|
38,000
|
|
Amortisation expense - patent
|
5,000
|
|
Annual leave expense - administrative staff
|
2,000
|
|
Annual leave expense- sales staff
|
4,000
|
|
Depreciation - administration office equipment
|
8,000
|
|
Depreciation - shop fittings
|
42,000
|
|
Depreciation - vehicles
|
6,000
|
|
Delivery costs - freight out
|
21,000
|
|
Doubtful debts expense
|
63,000
|
|
Electricity expense - administration office
|
4,000
|
|
Electricity expense - retail store
|
17,000
|
|
Goodwill impairment loss
|
20,000
|
|
Interest expense
|
19,000
|
|
Long service leave expense - administrative staff
|
2,000
|
|
Long service leave expense - sales staff
|
10,000
|
|
Promotion expenses
|
26,000
|
|
Rent expense - administration office
|
18,000
|
|
Rent expense - retail store
|
189,000
|
|
Sales staff salaries
|
285,000
|
|
Shipping supplies
|
12,000
|
|
Sundry expenses
|
4,000
|
|
Income tax expense
|
450,000
|
|
Gain on revaluation of delivery vehicles ($10,000 less $3,000 tax)
|
|
7,000
|
Cash on hand
|
17,000
|
|
Accounts receivable
|
545,000
|
|
Allowance for doubtful debts
|
|
83,000
|
Inventories
|
98,000
|
|
Prepaid rent - retail store
|
20,000
|
|
Investment property
|
954,000
|
|
Deferred tax assets
|
23,000
|
|
Patent
|
50,000
|
|
Accumulated amortisation - patent
|
|
10,000
|
Trademark - at cost
|
35,000
|
|
Goodwill
|
50,000
|
|
Accumulated impairment losses - goodwill
|
|
20,000
|
Administration office equipment - at cost
|
46,000
|
|
Accumulated depreciation - office equipment
|
|
22,000
|
Shop fittings - at cost
|
614,000
|
|
Accumulated depreciation - sales equipment
|
|
96,000
|
Vehicles - delivery vehicles - at fair value
|
70,000
|
|
Accumulated depreciation - delivery vehicles
|
|
3,000
|
Accounts payable
|
|
63,000
|
Current tax liability
|
|
312,000
|
Bank loan
|
|
200,000
|
Provision for annual leave
|
|
37,000
|
Provision for long service leave
|
|
18,000
|
Deferred tax liabilities
|
|
3,000
|
Share capital - ordinary fully paid shares
|
|
500,000
|
Retained earnings at 1 July 2015
|
|
272,000
|
Asset revaluation surplus
|
|
7,000
|
|
4,980,000
|
4,980,000
|