5.1.2 Income statement

Plan income

A. Revenue - Income

Month

Jan.

1

Month

Feb.

2

Month

X

3…

Sum 1st year

Sum 2nd year

Sum 3rd year

Revenues

 + Revenues product group I

 

 

 

 

 

 

 + Product A, B...

 

 

 

 

 

 

 + Revenues product group II

 

 

 

 

 

 

 + Service A, B...

 

 

 

 

 

 

 + Revenues merchandise

 

 

 

 

 

 

 + other revenues

 

 

 

 

 

 

  - Discounts/bonuses granted

 

 

 

 

 

 

  = Total I Sales revenue

 

 

 

 

 

 

 + Interest income

 

 

 

 

 

 

 + other income

 

 

 

 

 

 

 + Extraordinary income

 

 

 

 

 

 

 = Sum II

    Revenues

 

 

 

 

 

 

 


 

Plan expenditure

B. Expenditure - Expenses

Month

Jan.

1

Month

Feb.

2

Month

X

3…

Sum 1st year

Sum 2nd year

Sum 3rd year

Cost of sales

 + Raw materials, consumables and supplies

    fabrics

 

 

 

 

 

 

 + Goods

 

 

 

 

 

 

 + External services

 

 

 

 

 

 

 + discounts/bonuses received

 

 

 

 

 

 

 = Total cost of sales

 

 

 

 

 

 

 + Personnel expenses for third parties

 

 

 

 

 

 

 + Wages, salaries,

 

 

 

 

 

 

 + external wages

 

 

 

 

 

 

 + Social security contributions

 

 

 

 

 

 

 + Employer's Liability Insurance Association

 

 

 

 

 

 

 + voluntary social

    Expenses

 

 

 

 

 

 

 = Sum

    Personnel expenses

 

 

 

 

 

 

 + other operating

    Expenses

 

 

 

 

 

 

 + Rental expenses, rooms

 

 

 

 

 

 

 + Gas/electricity/water/heating

 

 

 

 

 

 

 + Cleaning of operational 

    Rooms

 

 

 

 

 

 

 + Maintenance of operational

    Rooms

 

 

 

 

 

 

 + Disposal

 

 

 

 

 

 

 + Insurances

 

 

 

 

 

 

 + Contributions. Fees

 

 

 

 

 

 

 + Maintenance machines,

    Factory equipment

 

 

 

 

 

 


 

 + Motor vehicle insurance, motor vehicle

    Repair, operating costs

Month

Jan.

1

Month

Feb.

2

Month

X

3…

Sum 1st year

Sum 2nd year

Sum 3rd year

 + advertising costs

 

 

 

 

 

 

 + travel expenses

 

 

 

 

 

 

 + Entertainment costs

 

 

 

 

 

 

 + postage, telephone/internet

 

 

 

 

 

 

 + Legal advice,

    Tax consultancy

 

 

 

 

 

 

 + commissions

 

 

 

 

 

 

 + Technical literature

 

 

 

 

 

 

 + leasing costs

 

 

 

 

 

 

 + Office supplies

 

 

 

 

 

 

 + Warranties

 

 

 

 

 

 

 + Other costs

 

 

 

 

 

 

 + Interest expenses,

    Incidental costs of the

     Money transactions

 

 

 

 

 

 

 + taxes

 

 

 

 

 

 

 = Sum

    Other operational

    Expenses

 

 

 

 

 

 

 + extraordinary

    Expenses

 

 

 

 

 

 

 - Entrepreneurial wage
/ private withdrawal

 

 

 

 

 

 

 = Sum


    Plan income
- Plan expenditure

 

 

 

 

 

 

 = Monthly surplus /

   -loss

     Net profit for the year /

    -loss