Page | 35
5.2 KANIK NEWSPAPER COMPANY LTD.
PROJECTED STATEMENT OF COMPREHENSIVE INCOME FOR THE 3 YEARS
ENDING 30TH MARCH
2013 2014 2015
GH¢ GH¢ GH¢
Sales 87,750 122,850 202,703
Less cost of sales (48,089) (54,803) (76,136)
Gross profit 39,661 68,047 126,567
Other income 42,700 42,700 57,700
Total income 82,361 110,747 184,267
Less:
Administrative exp. (18,909) (19,844) (24,629)
Selling & dist. cost (29,387) (34,716) (52,424)
Operating profit 34,065 56,187 107,214
Less financial charges (4,300) (4,720) (5,975)
Net profit before tax 29,765 51,467 101,239
Tax (25% of net profit) (7,441) (12,867) (25,310)
Net profit after tax 22,324 38,600 75,929