| TRIAL BALANCE — this year and last year (balances before closing) | ||||||
|---|---|---|---|---|---|---|
| Yellow cells = you type · blue cells = calculated (do not overwrite) · example rows are fictional — replace them. | ||||||
| Company | Example Foods Corp. (sample) | Year end | 2026-12-31 | Currency | USD | |
| Code | Account | Statement line | Debit — this year | Credit — this year | Debit — last year | Credit — last year |
| 1000 | Cash and bank | Cash | 161,900.00 | 120,800.00 | ||
| 1100 | Trade receivables | Receivables | 236,500.00 | 198,200.00 | ||
| 1200 | Inventory | Inventory | 154,800.00 | 141,000.00 | ||
| 1300 | Prepayments | Other current assets | 18,200.00 | 15,600.00 | ||
| 1500 | Equipment, net of depreciation | Property & equipment (net) | 512,000.00 | 468,000.00 | ||
| 2000 | Trade payables | Payables | 132,600.00 | 118,900.00 | ||
| 2100 | Accrued expenses and taxes | Other current liabilities | 41,300.00 | 36,700.00 | ||
| 2200 | Bank loan — current portion | Short-term debt | 60,000.00 | 60,000.00 | ||
| 2500 | Bank loan — long term | Long-term debt | 240,000.00 | 300,000.00 | ||
| 3000 | Share capital | Share capital | 300,000.00 | 250,000.00 | ||
| 3100 | Retained earnings (opening) | Retained earnings | 178,000.00 | 61,000.00 | ||
| 3200 | Dividends paid | Retained earnings | 20,000.00 | |||
| 4000 | Sales | Revenue | 1,486,000.00 | 1,302,000.00 | ||
| 5000 | Cost of goods sold | Cost of sales | 921,300.00 | 820,300.00 | ||
| 6000 | Salaries and admin | Operating expenses | 288,700.00 | 251,600.00 | ||
| 6100 | Depreciation | Depreciation | 64,000.00 | 58,000.00 | ||
| 7000 | Interest on bank loan | Interest expense | 21,500.00 | 24,600.00 | ||
| 7100 | Other income | Other income | 4,800.00 | 3,500.00 | ||
| 8000 | Income tax | Income tax | 43,800.00 | 34,000.00 | ||
| TOTAL | 2,442,700.00 | 2,442,700.00 | 2,132,100.00 | 2,132,100.00 | ||
| Trial balance is balanced | ||||||
| © Layers (layers.md) · CC BY 4.0 · Free template. Check figures against your own rules and advisers. |
| Cash |
|---|
| Receivables |
| Inventory |
| Other current assets |
| Property & equipment (net) |
| Other non-current assets |
| Payables |
| Other current liabilities |
| Short-term debt |
| Long-term debt |
| Share capital |
| Retained earnings |
| Revenue |
| Cost of sales |
| Operating expenses |
| Depreciation |
| Interest expense |
| Other income |
| Income tax |
| INCOME STATEMENT | |||
|---|---|---|---|
| Example Foods Corp. (sample) · year ended 31 December 2026 · USD | |||
| This year | Last year | Change | |
| Revenue | 1,486,000.00 | 1,302,000.00 | 14.1% |
| Cost of sales | 921,300.00 | 820,300.00 | 12.3% |
| GROSS PROFIT | 564,700.00 | 481,700.00 | 17.2% |
| Operating expenses | 288,700.00 | 251,600.00 | 14.7% |
| Depreciation | 64,000.00 | 58,000.00 | 10.3% |
| OPERATING PROFIT | 212,000.00 | 172,100.00 | 23.2% |
| Interest expense | 21,500.00 | 24,600.00 | -12.6% |
| Other income | 4,800.00 | 3,500.00 | 37.1% |
| PROFIT BEFORE TAX | 195,300.00 | 151,000.00 | 29.3% |
| Income tax | 43,800.00 | 34,000.00 | 28.8% |
| NET PROFIT | 151,500.00 | 117,000.00 | 29.5% |
| Gross margin | 38.0% | 37.0% | |
| Net margin | 10.2% | 9.0% | |
| © Layers (layers.md) · CC BY 4.0 · Free template. Check figures against your own rules and advisers. |
| BALANCE SHEET | ||
|---|---|---|
| Example Foods Corp. (sample) · as at 31 December 2026 | ||
| This year | Last year | |
| Cash | 161,900.00 | 120,800.00 |
| Receivables | 236,500.00 | 198,200.00 |
| Inventory | 154,800.00 | 141,000.00 |
| Other current assets | 18,200.00 | 15,600.00 |
| TOTAL CURRENT ASSETS | 571,400.00 | 475,600.00 |
| Property & equipment (net) | 512,000.00 | 468,000.00 |
| Other non-current assets | - | - |
| TOTAL ASSETS | 1,083,400.00 | 943,600.00 |
| Payables | 132,600.00 | 118,900.00 |
| Other current liabilities | 41,300.00 | 36,700.00 |
| Short-term debt | 60,000.00 | 60,000.00 |
| TOTAL CURRENT LIABILITIES | 233,900.00 | 215,600.00 |
| Long-term debt | 240,000.00 | 300,000.00 |
| TOTAL LIABILITIES | 473,900.00 | 515,600.00 |
| Share capital | 300,000.00 | 250,000.00 |
| Retained earnings (opening, less dividends) | 158,000.00 | 61,000.00 |
| Net profit for the year | 151,500.00 | 117,000.00 |
| TOTAL EQUITY | 609,500.00 | 428,000.00 |
| TOTAL LIABILITIES AND EQUITY | 1,083,400.00 | 943,600.00 |
| Check: assets − liabilities − equity | - | - |
| © Layers (layers.md) · CC BY 4.0 · Free template. Check figures against your own rules and advisers. |
| CASH FLOW STATEMENT (indirect method) | |
|---|---|
| Example Foods Corp. (sample) · year ended 31 December 2026 | |
| This year | |
| Net profit | 151,500.00 |
| Add back: depreciation | 64,000.00 |
| (Increase) / decrease in receivables | -38,300.00 |
| (Increase) / decrease in inventory | -13,800.00 |
| (Increase) / decrease in other current assets | -2,600.00 |
| Increase / (decrease) in payables | 13,700.00 |
| Increase / (decrease) in other current liabilities | 4,600.00 |
| CASH FROM OPERATING ACTIVITIES | 179,100.00 |
| Purchase of property & equipment (net) | -108,000.00 |
| Other non-current assets | - |
| CASH FROM INVESTING ACTIVITIES | -108,000.00 |
| Borrowings / (repayments) of debt | -60,000.00 |
| Share capital issued | 50,000.00 |
| Dividends and other equity movements | -20,000.00 |
| CASH FROM FINANCING ACTIVITIES | -30,000.00 |
| NET CHANGE IN CASH | 41,100.00 |
| Cash at beginning of year | 120,800.00 |
| Cash at end of year | 161,900.00 |
| Check: equals cash on the balance sheet | - |
| Built from the change between the two balance sheets: if the balance sheet balances, the cash flow reconciles to cash. | |
| © Layers (layers.md) · CC BY 4.0 · Free template. Check figures against your own rules and advisers. |
| CHECKS AND KEY RATIOS | ||
|---|---|---|
| Yellow cells = you type · blue cells = calculated (do not overwrite) · example rows are fictional — replace them. | ||
| This year | Last year | |
| Trial balance balanced | OK | OK |
| Balance sheet balances | OK | OK |
| Cash flow reconciles to cash | OK | |
| Accounts without a statement line | 0 | |
| Current ratio | 2.44x | 2.21x |
| Debt to equity | 0.49x | 0.84x |
| Return on equity | 24.9% | 27.3% |
| Revenue growth | 14.1% | |
| Before investors or an IPO the statements must be prepared under the applicable framework (IFRS, PFRS, US GAAP) and audited. This template is a first draft to see the numbers in one place. | ||
| © Layers (layers.md) · CC BY 4.0 · Free template. Check figures against your own rules and advisers. |