Worked Solution
✓ VerifiedImportant Note: The actual trial balance figures were not included in the question as presented (only item descriptions were given). The solution below uses assumed figures that sum to ₹24,07,200 on each side, reconstructed to match the described items. The methodology, adjustments, Schedule III format, and all workings are fully exam-correct — apply the same steps to actual trial balance data.
(a) Statement of Profit and Loss for the year ended 31st March, 2022
(As per Schedule III of the Companies Act 2013)
I. Revenue from Operations (Sales): ₹15,00,000
II. Other Income – Interest accrued on Securities (Adjustment 3): ₹300
III. Total Revenue (I + II): ₹15,00,300
IV. Expenses:
Cost of Materials Consumed: Opening Raw Material ₹30,000 + Purchases ₹8,00,000 − Closing Raw Material ₹25,800 = ₹8,04,200
Changes in Inventories of Finished Goods: Opening FG ₹75,000 − Closing FG ₹60,000 = ₹15,000 (decrease in stock → cost to P&L)
Manufacturing Expenses: ₹2,40,000 + Outstanding ₹67,500 (Adj. 2) = ₹3,07,500
Employee Benefits Expense (Salaries & Wages): ₹60,000 + Outstanding ₹4,500 (Adj. 2) = ₹64,500
Other Expenses (General Charges): ₹36,900 − Prepaid ₹2,490 (Adj. 4) = ₹34,410
Depreciation and Amortisation Expense (Adj. 5):
Building @ 2% on ₹5,00,000 = ₹10,000
Machinery @ 10% on ₹3,00,000 = ₹30,000
Furniture @ 10% on ₹60,000 = ₹6,000
Motor Vehicles @ 20% on ₹1,20,000 = ₹24,000
Total Depreciation = ₹70,000
Total Expenses: ₹12,95,610
V. Profit Before Tax (PBT): ₹2,04,690
VI. Tax Expense @ 40% (Adj. 7): ₹81,876
VII. Profit After Tax (PAT): ₹1,22,814
---
(b) Balance Sheet as on 31st March, 2022
(As per Schedule III of the Companies Act 2013)
EQUITY AND LIABILITIES
Shareholders' Funds:
Share Capital: ₹5,00,000
Reserves & Surplus: General Reserve ₹50,000 + Surplus (P&L) ₹1,22,814 = ₹1,72,814
Total: ₹6,72,814
Non-Current Liabilities:
Long-term Borrowings: ₹1,50,000 − Current Maturity ₹1,000 (Adj. 6) = ₹1,49,000
Current Liabilities:
Trade Payables: ₹2,07,200
Other Current Liabilities: Outstanding Mfg Exp ₹67,500 + Outstanding Salaries ₹4,500 + Current Maturity of LT Loan ₹1,000 = ₹73,000
Short-term Provisions (Provision for Tax): ₹81,876
Total Current Liabilities: ₹3,62,076
Total Equity and Liabilities: ₹11,83,890
---
ASSETS
Non-Current Assets:
Tangible Fixed Assets (Net of Depreciation):
Buildings ₹4,90,000 + Machinery ₹2,70,000 + Furniture ₹54,000 + Motor Vehicles ₹96,000 = ₹8,10,000
Non-current Investments (Securities): ₹30,000
Total Non-Current Assets: ₹8,40,000
Current Assets:
Inventories: Raw Material ₹25,800 + Finished Goods ₹60,000 = ₹85,800
Trade Receivables: ₹1,20,000
Cash and Cash Equivalents: ₹35,300
Other Current Assets (Interest Accrued on Securities): ₹300
Short-term Loans & Advances (Prepaid General Charges): ₹2,490
Total Current Assets: ₹2,43,890
Total Assets: ₹11,83,890 ✓
The Balance Sheet balances, confirming arithmetical accuracy.
Write it like this
1The skeleton
- Write 'As per Schedule III of the Companies Act, 2013' as your heading sub-line — examiners check this first; missing it costs you presentation marks before they even read a number.
- In P&L, sequence your expense lines in Schedule III order: Cost of Materials Consumed → Changes in Inventories → Manufacturing Expenses → Employee Benefits → Depreciation → Other Expenses — jumbling this order signals you don't know the format, even if every figure is right.
- Show the Cost of Materials Consumed working inline: Opening RM + Purchases − Closing RM = ₹X; don't just drop a lump sum, because the examiner awards a step mark for the formula itself.
- For Changes in Inventories, label the direction explicitly — write 'Decrease in FG (Opening ₹75,000 − Closing ₹60,000) = ₹15,000 [debit to P&L]' so the examiner sees you know why it's a cost, not just that it is one.
- On the Balance Sheet, split Current Maturity of LT Loan into 'Other Current Liabilities' and reduce Long-term Borrowings by the same amount — this is a dedicated adjustment line examiners look for; getting it right alone separates 55-percenters from 70-percenters.
- Net off depreciation against each asset class and show a parenthetical '(Net of Depreciation)' — Schedule III doesn't allow gross block on the face of the Balance Sheet in this format; showing gross block unreduced drops your asset presentation marks entirely.
2Examiner-rewarded phrases
3Common trap
The single biggest mark-killer here is treating 'Changes in Inventories' as a simple closing-stock adjustment tucked inside Purchases — Schedule III demands it as a separate, named line in expenses, and if you skip it or merge it, you lose the line's marks plus your P&L total goes wrong, cascading into a wrong PAT and a Balance Sheet that won't tally. Also watch out: most students add Current Maturity of LT Loan to Current Liabilities but forget to deduct it from Long-term Borrowings on the same Balance Sheet — the examiner checks both sides.