From the following particulars, prepare comparative statement of profit and loss of Narang Colours Ltd. for the year ended March 31, 2016 and 2017:
| Particulars | Note No. | 2016-17 (₹) | 2015-16 (₹) |
|---|---|---|---|
| 1. Revenue from operations | 40,00,000 | 35,00,000 | |
| 2. Other income | 50,000 | 50,000 | |
| 3. Cost of material consumed | 15,00,000 | 18,00,000 | |
| 4. Changes in inventories of finished goods | 10,000 | (15,000) | |
| 5. Employee benefit expenses | 2,40,000 | 2,40,000 | |
| 6. Depreciation and amortisation | 25,000 | 22,500 | |
| 7. Other expenses | 1 | 2,66,000 | 3,02,000 |
| 8. Profit | 20,09,000 | 14,27,300 |
Note 1 — Other expenses
| Particulars | 2016-17 (₹) | 2015-16 (₹) |
|---|---|---|
| (i) Power and fuel | 36,000 | 40,000 |
| (ii) Carriage outwards | 7,500 | 9,500 |
| (iii) License fees | 2,500 | 2,500 |
| (iv) Selling and distribution | 1,70,000 | 1,90,000 |
| (v) Provision of tax | 50,000 | 60,000 |
| Total | 2,66,000 | 3,02,000 |
Revenue grew ₹5,00,000 (14.08% on total revenue) while total expenses fell ₹3,08,500 (13.13%), lifting profit from ₹12,00,500 to ₹20,09,000 (+67.35%). "Changes in inventories" moves from a bracketed (₹15,000) to ₹10,000, and provision for tax sits inside Other expenses per the book's own note.
Concept
This is a comparative statement of profit and loss (horizontal analysis) with two features worth care: (1) a bracketed "Changes in inventories" figure reduces total expenses (a rise in closing stock), and (2) the book bundles provision for tax inside "Other expenses" via its Note 1, so the profit shown is effectively after tax.
Working Notes
- Total Revenue = Revenue from operations + Other income → 2015-16: ₹35,50,000; 2016-17: ₹40,50,000.
- Total Expenses (with the bracketed inventory change reducing the total):
- 2015-16: 18,00,000 − 15,000 + 2,40,000 + 22,500 + 3,02,000 = ₹23,49,500.
- 2016-17: 15,00,000 + 10,000 + 2,40,000 + 25,000 + 2,66,000 = ₹20,41,000.
- Profit = Total Revenue − Total Expenses → 2015-16: ₹12,00,500; 2016-17: ₹20,09,000.
- The absolute change of the "Changes in inventories" line is ₹10,000 − (−₹15,000) = ₹25,000; a percentage change on a negative base is not meaningful, so it is shown as "—".
Solution
Comparative Statement of Profit and Loss of Narang Colours Ltd. for the years ended March 31, 2016 and 2017
| Particulars | 2015-16 (₹) | 2016-17 (₹) | Absolute Increase (+)/ Decrease (–) (₹) | Percentage Increase (+)/ Decrease (–) (%) |
|---|---|---|---|---|
| I. Revenue from operations | 35,00,000 | 40,00,000 | 5,00,000 | 14.29 |
| II. Add: Other income | 50,000 | 50,000 | — | — |
| III. Total Revenue (I + II) | 35,50,000 | 40,50,000 | 5,00,000 | 14.08 |
| IV. Less: Expenses | ||||
| (a) Cost of material consumed | 18,00,000 | 15,00,000 | (3,00,000) | (16.67) |
| (b) Changes in inventories of finished goods | (15,000) | 10,000 | 25,000 | — |
| (c) Employee benefit expenses | 2,40,000 | 2,40,000 | — | — |
| (d) Depreciation and amortisation | 22,500 | 25,000 | 2,500 | 11.11 |
| (e) Other expenses (incl. provision for tax) | 3,02,000 | 2,66,000 | (36,000) | (11.92) |
| Total Expenses | 23,49,500 | 20,41,000 | (3,08,500) | (13.13) |
| Profit for the year | 12,00,500 | 20,09,000 | 8,08,500 | 67.35 |
The textbook prints the 2015-16 profit as ₹14,27,300, which does not reconcile with its own expense components (these give ₹12,00,500); the 2016-17 profit of ₹20,09,000 reconciles exactly. The correct, internally-consistent ₹12,00,500 is used here. Provision for tax (₹60,000 / ₹50,000) is kept within "Other expenses" exactly as the book's Note 1 presents it.
Profit for the year rises from ₹12,00,500 to ₹20,09,000 — an increase of ₹8,08,500 (67.35%) — as total revenue grows 14.08% while total expenses fall 13.13%.
Unlock everything free for 14 days
- Full step-by-step solutions
- Concept-first explanations
- Methods, shortcuts & mistakes
- PYQ mapping + timed mock tests
Full access for 14 days. No credit card required.