|
|
|
|
|
|
|
SYMPHONY
ADVERTISING SERVICES FZC |
|
BALANCE
SHEET AS AT JANUARY 07 |
|
|
AED |
|
|
|
AS AT |
|
LAST |
|
CURRENT |
|
|
31/03/2006 |
|
MONTH |
|
MONTH |
|
|
ACTUAL |
|
ACTUAL |
|
|
CURRENT YEAR PROFIT/(LOSS) |
(1,379,939.03) |
|
(1,386,177.07) |
|
(1,481,612.99) |
|
PROFIT & LOSS A/C - B/F |
(908,796.59) |
|
(908,796.59) |
|
(908,796.59) |
|
PRE OPERATIONAL EXPENCES |
(91,382.34) |
|
(91,382.34) |
|
(91,382.34) |
|
|
|
SHARE HOLDERS FUNDS |
(2,380,117.96) |
|
(2,386,356.00) |
|
(2,481,791.92) |
|
|
|
LONGTERM LIABILITIES |
|
LEASE LIABILITY |
38,667.00 |
|
38,667.00 |
|
35,769.00 |
|
LESS: INTEREST IN SUSPENSE |
(4,593.20) |
|
(4,593.20) |
|
(4,195.92) |
|
|
34,073.80 |
|
34,073.80 |
|
31,573.08 |
|
|
|
TOTAL FUNDS EMPLOYED |
(2,346,044.16) |
|
(2,352,282.20) |
|
(2,450,218.84) |
|
|
|
FIXED ASSETS |
119,598.95 |
|
119,598.95 |
|
119,598.95 |
|
ACCUMULATED DEPRECIATION |
(16,041.57) |
|
(17,530.97) |
|
(19,020.37) |
|
NET BOOK VALUES |
103,557.38 |
|
102,067.98 |
|
100,578.58 |
|
|
|
CURRENT ASSETS |
|
TRADE DEBTORS |
782,957.28 |
|
920,931.08 |
|
889,825.95 |
|
LESS: PROVISION FOR BAD DEBTS |
(39,662.22) |
|
(46,564.92) |
|
(45,235.28) |
|
|
743,295.06 |
|
874,366.16 |
|
844,590.67 |
|
|
|
|
OTHER DEBTORS |
95,439.60 |
|
64,239.06 |
|
46,166.02 |
|
ADVANCES & DEPOSITS |
8,300.00 |
|
6,328.58 |
|
6,328.58 |
|
PREPAYMENTS |
42,003.91 |
|
109,055.58 |
|
33,607.25 |
|
|
145,743.51 |
|
179,623.22 |
|
86,101.85 |
|
|
|
|
TOTAL CURRENT ASSETS |
889,038.57 |
|
1,053,989.38 |
|
930,692.52 |
|
|
|
CURRENT LIABILITIES |
|
OTHER CREDITORS |
44,803.21 |
|
44,803.21 |
|
44,803.21 |
|
ACCRUED EXPENSES &
PROVISION |
150,000.00 |
|
226,000.00 |
|
126,000.00 |
|
CASH IN HAND AND AT BANK |
(31,346.43) |
|
55,208.38 |
|
(71,531.03) |
|
|
|
|
TOTAL CURRENT LIABILITIES |
163,456.78 |
|
326,011.59 |
|
99,272.18 |
|
|
|
WORKING CAPITAL |
829,139.17 |
|
830,045.77 |
|
931,998.92 |
|
INTER COMPANY BALANCES |
(3,175,183.33) |
|
(3,182,327.97) |
|
(3,382,217.76) |
|
|
|
|
TOTAL FUNDS DEPLOYED |
(2,346,044.16) |
|
(2,352,282.20) |
|
(2,450,218.84) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|