| |
Opening Balance |
Year l |
Year 2 |
Year 3 |
| |
|
|
|
|
Capital employed |
| |
|
|
|
|
| Owners Capital |
|
|
|
|
| Retained earnings |
|
|
|
|
| Long term Loans |
|
|
|
|
| |
|
|
|
|
Total Capital Employed |
|
|
|
|
| |
|
|
|
|
Employment of capital |
|
|
|
|
Fixed Assets |
|
|
|
|
| |
|
|
|
|
| a. (Buildings) |
|
|
|
|
| b. Equipment |
|
|
|
|
| c. Motor Vehicles |
|
|
|
|
| d. ............................. |
|
|
|
|
| e. ......... |
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
Current Assets |
|
|
|
|
| |
|
|
|
|
| a. Stock |
|
|
|
|
| b. Debtors |
|
|
|
|
| c. Cash |
|
|
|
|
| d ........................... |
|
|
|
|
| e ........................... |
|
|
|
|
| |
|
|
|
|
Current Liabilities |
|
|
|
|
| |
|
|
|
|
| a Creditors |
|
|
|
|
| b Overdraft |
|
|
|
|
| c ............................. |
|
|
|
|
| d .............................. |
|
|
|
|
| |
|
|
|
|
Working Capital |
|
|
|
|
| |
|
|
|
|
Net Value of Assets |
|
|
|
|
