Pathways to Management and Leadership



Similar documents
Pathways to Management and Leadership

Pathways to Management and Leadership

Pathways Plus Strategic Management and Leadership

Pathways Plus Strategic Management and Leadership

Pathways Plus Strategic Management and Leadership

Pathways Plus Strategic Management and Leadership

Pathways Plus Strategic Management and Leadership

SAMPLE MATERIAL. Pathways Plus. Strategic Management and Leadership. Level 7. Unit 7022 Strategic Risk Management

6.3 PROFIT AND LOSS AND BALANCE SHEETS. Simple Financial Calculations. Analysing Performance - The Balance Sheet. Analysing Performance

INTERNATIONAL ACCOUNTING STANDARDS. CIE Guidance for teachers of Principles of Accounts and Accounting

Introduction to Accounts

Accounts Payable are the total amounts your business owes its suppliers for goods and services purchased.

Workbook 2 Overheads

Chapter 2 Balance sheets - what a company owns and what it owes

Unit (V1) Use a computerised accounts receivable and payable system to produce financial information. with. MYOB AccountRight Standard 2011.

PREPARING FINAL ACCOUNTS. part

5.2 BUDGETING; CASH FLOW FORECASTS. Introduction To Budgets And Cash Flow Forecasts. Cash Flow Forecasts. Budget And Cash Flow Exercises

CHAPTER 10 Financial Statements NOTE

Publishers: Software Publication Pty Ltd [ABN ] Head Office Sydney Unit 10, 171 Gibbes Street Chatswood NSW

BOOKKEEPING WITH COMPUTERS

Financial Statements

Workbook 1 Buying and Selling

Guide to Financial Statements Study Guide

What is a Balance Sheet?

Chart of Accounts - Sole Trader

Cash Flow Forecasting & Break-Even Analysis

JOINT INSOLVENCY EXAMINATION BOARD

Jones Sample Accounts Limited. Company Registration Number: (England and Wales) Report of the Directors and Unaudited Financial Statements

Introduction. What is a business?

110 Questions(with Answers) On Accounting Basics FREE E-book from

Receipts and Payments Accounts Introductory Notes

SOLE TRADER FINAL ACCOUNTS

Annual Accounts for the period

Chapter Copyright 2012 Pearson Education, Inc. Publishing as Prentice Hall.

IGCSE Business Studies revision notes Finance

UNDERSTANDING WHERE YOU STAND. A Simple Guide to Your Company s Financial Statements

6.1 UNIT COST CALCULATIONS AND THE BREAK EVEN. Working Out Costs - The Terminology. How To Work Out Your Break Even Point

Financial Statements Tutorial

Level 3 Certificate in Business and Industrial Administration

Pathways to SAMPLE MATERIAL. Management and Leadership. Level 5. Unit 5021V1 Operational Risk Management

Consolidated balance sheet

International Examinations. IGCSE Accounting Catherine Coucom

Accounts of the sole trader

how to finance the business

Understanding A Firm s Financial Statements

Ratio Analysis. A) Liquidity Ratio : - 1) Current ratio = Current asset Current Liability

THE BALANCE SHEET POCKETBOOK 2nd Edition

CH 23 STATEMENT OF CASH FLOWS SELF-STUDY QUESTIONS

The main points are: The Business Plan How To Write It. History of your Business

UNIVERSITY OF CAMBRIDGE INTERNATIONAL EXAMINATIONS International General Certificate of Secondary Education ACCOUNTING

This stimulus material must be used for the June 2015 examination session.

Accounting. Draft GCE AS and A level subject content

Glossary of Accounting Terms Peter Baskerville

A guide to writing a business plan

Basic Accounting Principles

RECORDING AND REPORTING FOR A TRADING BUSINESS

Case study Depreciation accounting

Level 1/2/3 Award in Business Finance (8990)

CA CPT SAMPLE PAPER FUNDAMENTAL ACCOUNTING (60MARKS)

Ratios and interpretation

EasyPC Training. Accounting Basics

Simple Financial Records for a Small Business

Teacher Resource Bank

Understanding Financial Statements. For Your Business

Process Accounts Payable and Receivable

Understanding Cash Flow Statements

Financial Accounting Fundamentals (FAFN)

Business financial terms and ratios definitions

Financial Planning. Presented by Emma's Garden

AMSTERDAM BOSTON HEIDELBERG LONDON NEW YORK OXFORD PARIS SAN DIEGO SAN FRANCISCO SINGAPORE SYDNEY TOKYO

In this chapter, we build on the basic knowledge of how businesses

E2-2: Identifying Financing, Investing and Operating Transactions?

Coimisiún na Scrúduithe Stáit State Examinations Commission. Leaving Certificate Marking Scheme. Accounting. Higher Level

Glossary of Accounting Terms

6. Show all your workings. icpar

Business Debtline BANKRUPTCY

Accounting Upper Secondary Syllabus

Understanding Annual Reports and Company Accounts

Large Company Limited. Report and Accounts. 31 December 2009

Teacher Resource Bank

Jones Sample Accounts Limited. Company Registration Number: (England and Wales) Report of the Directors and Unaudited Financial Statements

Export Business Plan Guide

The Trading Profit and Loss Account

0452 ACCOUNTING 0452/02 Paper 2, maximum raw mark 90

presents: your guide to understanding business finances

Accounting. Financial Accounting: Published Final Accounts and Issues of Shares Pack [ADVANCED HIGHER] Anne Duff. abc

Annual Qualification Review

Construction Economics & Finance. Module 6. Lecture-1

FINANCING THE BUSINESS

Chapter 6 The cash flow statement

Version 1. Genera January. unting. Accou. (Spec. cts of. Final

MARK SCHEME for the May/June 2010 question paper for the guidance of teachers 0452 ACCOUNTING. 0452/11 Paper 11, maximum raw mark 120

STATEMENT OF CASH FLOWS AND WORKING CAPITAL ANALYSIS

FNS40211 CERTIFICATE IV FINANCIAL SERVICES BOOKKEEPING

NATIONAL 5 Accounting

GCE. Accounting. Mark Scheme for January Advanced GCE Unit F013: Company Accounts and Interpretation. Oxford Cambridge and RSA Examinations

GVEP Workshop Finance 101

Application for Franchise Business Finance

BUSINESS BUILDER 2 HOW TO PREPARE AND ANALYZE A BALANCE SHEET

2013 Accounting. Higher - Solutions. Finalised Marking Instructions

Transcription:

Pathways to Management and Leadership Level 5: Management and Leadership Unit 5007V1 Organisational Financial Management

Pathways to Management and Leadership Unit 5007V1: Organisational Financial Management Copyright Chartered Management Institute, Management House, Cottingham Road, Corby, Northants NN17 1TT. First edition 2006 Author: Series consultant: Consultants: Project manager: Editor: Page layout by: Second edition 2008 Revision author: Series consultant: Editor: Proof reader: Page layout by: Revised July 2013 Corinne Leech Merritt Associates Graham Hitchcock Bob Croson Sid Verber Lyn Ward Decent Typesetting Ray Rowlings Merritt Associates Suzanne Pattinson Rebecca Norman Decent Typesetting British Library Cataloguing-in-Publication Data. A CIP catalogue record for this publication is available from the British Library. ISBN 0-85946-512-8 All rights reserved, save as set out below. No part of this publication may be reproduced, stored in a retrieval system, or transmitted in any form or by any means, electronic, mechanical, photocopying, recording or otherwise, without the written permission of the copyright holder except in accordance with the provisions of the Copyright, Designs and Patents Act 1988 or under the terms of a licence issued by the Copyright Licensing Agency Ltd, 90 Tottenham Court Road, London, England WIT 4LP. Applications for the copyright holder s written permission to reproduce any part of this publication should be addressed to the publisher. Permissions may be sought directly from Chartered Management Institute in Corby, UK. Phone Publications on (+44) (0) 1536 207379, or email publications@managers.org.uk. This publication is sold subject to the condition that it shall not, by way of trade or otherwise, be lent, resold, hired out, or otherwise circulated without the publisher s prior consent in any form of binding or cover other than that in which it is published and without a similar condition being imposed on the subsequent purchaser. Approved centres may purchase a licence from the publisher, enabling PDF files of the publication to be printed or otherwise distributed solely within the centre for teacher and student use only according to the terms and conditions of the licence. Further information on the licence is available from Chartered Management Institute. Phone (+44) (0) 1536 207379, or email publications@managers.org.uk.

Organisational Financial Management

Contents About this workbook... 7 The unit... 7 The aims of this workbook... 7 Syllabus coverage... 8 Getting started... 8 How to use the workbooks... 9 Section 1 Understanding financial statements... 11 Financial information... 11 The balance sheet... 12 The profit and loss account... 21 The cash flow statement... 25 Financial ratios... 28 External regulation... 32 Summary... 34 Section 2 Financial planning... 35 The circulation of money within organisations... 35 Financial strategy... 38 The fundamentals of financial planning... 39 Moving on to budgeting... 46 The internal regulation of financial information... 46 Summary... 50 Section 3 Implementing and evaluating the plan... 51 How do external factors impact on organisational finances?... 51 Financial external factors... 53 Inflation... 53 Sources of funding... 55 Interest rates... 57 Competitor behaviour (pricing)... 58 Taxes... 60 Assessing risks... 62 Cost benefit analysis... 67

Summary... 70 Before you move on... 71 Preparing for assessment... 71 Reflecting on progress... 71 Planning your next steps... 72 The Management and Leadership Standards... 72 How this workbook relates to the standards... 73 Bibliography... 75 Further reading... 75 Websites... 76 Appendix 1: Costing... 77 Direct and indirect costs... 77 Fixed and variable costs... 77 Absorption and marginal costing... 77 Appendix 2: Calculations to support a cost benefit analysis... 81 Internal rate of return... 81 Sensitivity analysis... 81 Break-even analysis... 82 Appendix 3: Methods of financial forecasting... 83 Payback and net present value... 83 Net present value... 85 Glossary... 87

About this workbook The unit The main purpose of this workbook is to support you as you study for the Chartered Management Institute Level 5 in Management and Leadership qualifications, so it specifically focuses on the content of the syllabus for Unit 5007V1 Organisational Financial Management. It builds on the knowledge and understanding covered in Unit 5004V1 Practices of Resource Management and therefore assumes you have already completed that unit. This workbook provides underpinning knowledge and develops understanding to improve your skills as well as to prepare you for future assessment. If you are studying for the Level 5 in Management and Leadership qualifications, then you will be assessed by your approved centre on your knowledge and understanding of the following learning outcomes. 1. Understand how to control a financial system. 2. Be able to identify and use a range of financial controls. 3. Understand the sources and availability of finance to an organisation. The aims of this workbook This workbook aims to help you learn how to: review/develop the financial plan of the business understand essential business financial controls and their appropriateness in seeking and maintaining profitability consider the sources and availability of finance for an organisation and how these may be affected by external factors. 7

About this workbook Organisational Financial Management Syllabus coverage The table below shows which sections of the workbook address each of the assessment criteria of the qualification syllabus. Unit 5007V1 syllabus coverage Financial Control 1.1 Assess the relationship(s) between a financial system, /function and other systems/functions in an organisation 1.2 Describe the systems of accounts and financial statements used to control a financial system 1.3 Analyse financial information contained in a set of accounts or financial statements 2.1 Construct a budget for an area of management responsibility 2.2 Develop budgetary control systems comparing actuals with planned expenditure 2.3 Discuss corrective actions to be taken in response to budgetary variations 2.4 Identify conflicts that can occur with management control systems and how these could be resolved or minimised 3.1 Define the current and potential sources of finance that support organisational activities 3.2 Evaluate the distribution of finance in support of organisational activities 3.3 Evaluate the monitoring and control of finance employed in support of organisational activities Getting started Addressed within section: All organisations are financially accountable. For example, public limited companies are, by law, accountable to shareholders as well as to HM Revenue & Customs. Public-sector organisations are accountable to the Audit Commission and charities can be regulated by a range of bodies, including the Charities Commission. They all have to produce financial statements, which are audited. For many non-financial managers, these financial statements retain an air of mystery. This workbook will explain the simple principles on which accounts are based and attempt to dispel some of the mystification. By the end, you should have the ability to tackle statements such as the balance sheet, profit and loss account and cash flow statement with much more confidence. 1 1 1 2 2 2 2 3 3 3 8

Organisational Financial Management About this workbook This workbook also explores aspects of financial planning and some of the finance-related external factors that affect an organisation s plans. This will enable you to view the financial context of your organisation within a wider context. How to use the workbooks The workbooks provide ideas from writers and thinkers in the management and leadership field. They offer opportunities for you to investigate and apply these ideas within your working environment and job-role. Structure Each workbook is divided into sections that together cover the knowledge and understanding required for that unit of the Chartered Management Institute Level 5 in Management and Leadership. Each section starts with a clear set of objectives that identify the background knowledge to be covered, and the management skills in the workplace that enable you to demonstrate this knowledge. You do not have to complete the sections in the order they appear in the workbook, but you should try to cover them all to make sure that your work on the unit is complete. There are self-assessment questions at the end of each section that allow you to check your progress. You may want to discuss your answers to these questions with your line manager or a colleague. Activities Throughout the workbooks there are activities for you to complete. These activities are designed to help you to develop yourself as a manager. Space is provided within the activities for you to enter your own thoughts or findings. Feedback is then provided to confirm your input or to offer more ideas for you to consider. To get the best from the workbooks, you should try to complete each activity fully before moving on. However, if the answer is obvious to you because the issue is one you have encountered previously, then you might just note some bullet points that you can then compare quickly against the feedback. You may sometimes find it difficult to write your complete response to an activity in the space provided. Don t worry about this just keep a separate notebook handy, which you can use and refer to as needed. Try not to look at the feedback section before completing an activity. You might like to try covering up the feedback with a postcard or piece of paper while you are working through an activity. Timings Timings are suggested for each section and activity, although it is important that you decide how much time to spend on an 9

About this workbook Organisational Financial Management activity. Some activities may occupy only a few moments thought, while others may be of particular interest and so you might decide to spend half an hour or more exploring the issues. This is fine the purpose of the activities is to help you reflect on what you are doing, and to help you identify ways of enhancing your effectiveness. It is always worth writing something though, even if it s brief the act of writing will reinforce your learning much more effectively than just referring to the feedback. Scenarios There are scenarios and examples throughout each workbook to illustrate key points in real workplace settings. The scenarios cover a wide range of employment sectors. As you work through, you might like to think of similar examples from your own experience. Planning your work The reading and reflection, scenarios and activities in each section of the workbooks are designed to take around two hours to complete (although some may take longer). This is a useful indicator of the minimum length of time that you should aim to set aside for a study session. Try to find a quiet place where you will not be interrupted and where you can keep your workbooks, notes and papers reasonably tidy. You may also like to think about the time of day when you work best are you a morning person who likes to get things done at the start of the day, or do you work better in the evening when there may be fewer disturbances? Preparing for assessment Further information on assessment is available in the Student Guide produced as part of the Pathways to Management and Leadership series. If you have any further questions about assessment procedures, it is important that you resolve these with your tutor or centre co-ordinator as soon as possible. Further reading Suggestions for further reading and links to management information are available via ManagementDirect through the Study Support section of the Institute's website at http://mde.managers.org.uk/members. Alternatively, email ask@managers.org.uk or telephone 01536 207400. You will also find titles for further reading in the Bibliography at the end of this workbook. 10

Section 1 Understanding financial statements Time required: about 4 hours Learning outcomes By the end of this section you should be able to: 1.1 Assess the relationship(s) between a financial system/function and other systems/functions in an organisation 1.2 Describe the systems of accounts and financial statements used to control a financial system 1.3 Analyse financial information contained in a set of accounts or financial statements. The Chartered Management Institute has produced two useful checklists on understanding financial statements: Checklist (130): Reading a balance sheet Checklist (183): Reading a profit and loss statement. Financial information Financial information records the circulation of money within an organisation. It can be grouped broadly into three categories: financial statements these report on what has happened (i.e. the past) management accounts these deal with what is happening at the present time and include records of current income and expenditure financial plans and budgets financial plans have to be developed for the long term with budgets forecasting the short term, often for the next financial year. Producing financial statements, such as a balance sheet, is the responsibility of the company accountants. They then pass their findings to external auditors, who confirm and explain their own view. The statements are required for legislative reasons and external users (shareholders, investors). However, it s important that managers also understand these key financial statements, for two main reasons. Managers need to recognise the impact of day-to-day financial activity on the overall financial position of the organisation. Managers need to understand the overall financial health of the organisation so they can use it as a baseline for financial 11

Section 1 Understanding financial statements Organisational Financial Management Activity planning. Financial statements are a mirror image of the operational health of a business in money terms. In this section, we explain the following three financial statements: the balance sheet the profit and loss account the cash flow statement. The balance sheet A balance sheet is a snapshot of an organisation s financial position (i.e. what it s worth) at one specific point in time. It gives a summary of the organisation s assets (everything the organisation owns) and the claims on the organisation. The total assets always equal the total amount of claims on the organisation. There are two types of claims for public companies. These are as follows. Liabilities: These are debts to banks, suppliers and other creditors (money owed by the organisation). Equity capital: This is everything that belongs to the shareholders what they ve invested in the company and profits that belong to the shareholders but are being kept by the company to enable it to operate (retained profit). In the case of public limited companies, there are shareholders. In the not-for-profit sector, organisations have reserves instead of retained profit. Therefore, the full balance sheet equation is: Assets = Claims (Liabilities + Equity capital) The whole structure of business accounting is based on this simple principle. The principles of how a balance sheet is put together are the same for all organisations, so this section will be useful to you even if you don t work in the private sector. Activity 1.1 (about 5 minutes) A company buys a building for 100,000. It pays for this with 40,000 profit it has accumulated and makes up the difference with a bank loan of 60,000. Fill in the figures in the gaps below to show how the balance sheet equation works for this transaction. Assets = Liabilities + Equity capital = + 12

Organisational Financial Management Section 1 Understanding financial statements Feedback In this situation, the building is an asset, the bank loan is a liability and the profit forms part of the equity capital. 100,000 = 60,000 + 40,000 Every time an organisation makes a financial transaction of any kind, an adjustment is made to each side of the balance sheet equation. It s not necessary to draw up a new balance sheet every time, although it would be quite possible to do so. An organisation normally draws up a balance sheet once a year on a date known as the Accounting reference date or more commonly, the Year end. A good way to understand how a balance sheet works is to see how different kinds of transactions are recorded on it. Here, we will arrange the information in a different way from the format that s normally used for balance sheets in the UK, because this makes it easier to see what is happening. We begin with an empty chart, for a limited company, which shows the assets on one side of the equation and the liabilities and capital on the other. These two sides must always be equal to each other. We will build up a balance sheet for PC Servicing Ltd, a small computer servicing company that has just been set up. The first event that takes place is that the shareholders pay 10,000 into the company. Now the company has an asset of 10,000 cash in its bank account and an equal claim on it from the shareholders. Cash 10000 Share capital 10000 The company buys a set of specialist repair manuals, costing 75, by cheque. Now the balance sheet looks like this: Fixed assets Manuals 75 Current liabilities Current assets Cash 9925 Share capital 10000 As you can see, the cash in the bank has gone down by 75. The equity capital remains unchanged. We have also divided the assets into two categories. Fixed assets are items that are used by the company on a long-term basis and that it does not trade in. Current assets are cash and items that the company sells or would expect to use up within a year. 13

Section 1 Understanding financial statements Organisational Financial Management Activity Activity 1.2 (about 10 minutes) Would you classify the following as fixed or current assets? Place a tick in the relevant column in each case.. Feedback Activity Fixed Asset Current Asset 1. Freehold and leasehold land 2. Investments 3. Buildings 4. Plant and equipment 5. Stocks of raw materials 6. Stocks of finished goods for sale 7. Fixtures and fittings 8. Cash and bank balances 9. Money owed to the company 10. Stocks of stationery 11. Motor vehicles 12. Prepayments made to suppliers Items 1, 3, 4, 7 and 11 are fixed assets. All the rest are current assets. Liabilities are also classified in a similar way. They are described as long term or current. We will now return to the balance sheet of PC Servicing Ltd. Activity 1.3 (about 5 minutes) Next, the company buys specialist tools worth 250, again by cheque. Amend the balance sheet to show the effect of this transaction. Fixed assets Manuals 75 Current assets Cash 9925 Share capital 10000 14

Organisational Financial Management Section 1 Understanding financial statements Feedback This is exactly the same kind of transaction as the purchase of the manuals. You should have deducted 250 from the cash figure and added another fixed asset to the list. Activity Fixed assets Manuals 75 Tools 250 Current assets Cash 9675 Share capital 10000 The next transaction is slightly more complicated. The company buys 100 electronic circuit boards for 900 on three months credit. Since the circuit boards have been purchased with a view to selling them in the business, they are therefore stock (a current asset). They have been purchased on credit. A cheque has not been written out and the bank balance is not affected. However, it is necessary to make another entry on the balance sheet so that the two sides still balance. This is done by including a creditor (a current liability) for the sum of 900. Fixed assets Current liabilities Manuals 75 Creditors 900 Tools 250 Current assets Stock 900 Cash 9675 Share capital 10000 Notice that the stock is included on the balance sheet at the price that the company paid for it, even though it s expected to sell at a profit. This is known as the historic cost principle. Activity 1.4 (about 10 minutes) Next, the company sells ten of its 100 circuit boards at 15 each. There are three changes to be made to the balance sheet. Two of these are on the assets side. What changes would you make to: Cash? Stock? 15

Section 1 Understanding financial statements Organisational Financial Management A new category, Retained profit, is created on the liabilities and capital side. What figure should go in here? Feedback Activity You should have added 150 to the cash figure. You might have been tempted to subtract this same amount from the stock figure, but remember that stock is valued at the amount that it cost the company. You should have subtracted only 90, onetenth of 900, from the stock. The asset side of the balance sheet is now 60 higher than it was before the transaction. This 60 is profit that the company has made. Fixed assets Current liabilities Manuals 75 Creditors 900 Tools 250 Current assets Stock 810 Retained profit 60 Cash 9825 Share capital 10000 Activity 1.5 (about 10 minutes) Next, the company services the computer system in a local office and puts in an invoice for 300, to be paid in 30 days. A new category of trade debtors is added to the asset side, with an entry of 300. Fill in the balance sheet below to show how you would balance the equation. Fixed assets Current liabilities Manuals 75 Creditors 900 Tools 250 Current assets Stock 810 Retained profit 60 Cash 9825 Share capital 10000 16

Organisational Financial Management Section 1 Understanding financial statements Feedback Nothing has been taken away from the assets of the company by this transaction, so the balancing entry must be made on the other side of the equation. The correct answer here is to add 300 to the retained profit. Fixed assets Current liabilities Manuals 75 Creditors 900 Tools 250 Current assets Stock 810 Trade debtors 300 Retained profit 360 Cash 9825 Share capital 10000 You will notice that the amount of 300 has to go into the accounts at the time at which it was invoiced, and not when the money is actually received. This is because of the principle of accruals. There are four fundamental accounting concepts that you should be aware of. The going concern concept this assumes that the company will remain in business. Items are valued on the basis of their original cost to the company (minus depreciation, in some cases) rather than on the basis of what they would be worth if the company was wound up. The accruals concept this recognises sales revenue when a product is sold, rather than when the proceeds of the sale are received. It matches the sales revenue with the cost of producing or purchasing what has been sold and attaches business expenses to the period to which they relate, rather than to the period in which they are paid. The consistency concept this requires consistent treatment of similar items, both within a given accounting period and from one accounting period to another. If, for some reason, it s necessary to adopt a different approach to a particular item, then this concept requires that this change is disclosed in the financial statements. The prudence concept this requires a conservative approach, not anticipating profits before they are realised, and making proper provision for all known losses at the earliest possible time. Every time a transaction is recorded on the balance sheet, one or more further entries must be made to ensure that the equation still balances. 17

Section 1 Understanding financial statements Organisational Financial Management Activity Feedback Activity 1.6 (about 10 minutes) See if you can decide how the following transactions would be recorded. 1. Buy a second-hand van by cheque for 3000. 2. Pay 200 repair costs on the van in cash. 3. Receive the 300 already invoiced for servicing the computers. Fixed assets Current liabilities Manuals 75 Creditors 900 Tools 250 Current assets Stock 810 Trade debtors 300 Retained profit 360 Cash 9825 Share capital 10000 1. The first transaction is simple. You should have included another fixed asset of 3000 and reduced the cash by the same amount. 2. This repair bill comes out of the bank account. You may have considered balancing this item by increasing the value of the van by 200, but this would not have been correct. (Remember the principle of historic cost.) This transaction affects the profits of the company and you should have reduced the retained profit figure by 200. 3. The cash figure goes up by 300 and the trade debtors figure is reduced to zero. Now the balance sheet looks like this: Fixed assets Current liabilities Van 3000 Creditors 900 Manuals 75 Tools 250 Current assets Stock 810 Trade debtors Retained profit 160 Cash 6925 Share capital 10000 18