Study guide
12.1 The Capital Comparison Method & Cash/Bank Summaries
AAT Level 3 Diploma in Accounting Q2022
Track your progress as you read
Finished sections get a check mark.
1 Chapter 1: Accounting Principles & Ethical Framework
1.1 Fundamental Accounting Concepts & Assumptions 1.2 Regulatory Framework & IAS/IFRS Terminology 1.3 Professional Ethics & the AAT Code of Conduct
2 Chapter 2: Advanced Double-Entry Bookkeeping & Control Accounts
2.1 Capital vs. Revenue Expenditure & Prime Entry Books 2.2 Control Accounts & Reconciliation Procedures 2.3 Period-End Routines, Verification & Accounting Software
3 Chapter 3: Accounting Errors & The Suspense Account
3.1 Types of Accounting Errors & Trial Balance Impact 3.2 Correcting Errors & Clearing the Suspense Account
4 Chapter 4: Non-Current Assets: Acquisition, Register & Disposal
4.1 Capitalising Non-Current Assets & The Asset Register 4.2 Disposal of Non-Current Assets & Part-Exchange
5 Chapter 5: Depreciation Methods & Accounting Entries
5.1 Straight-Line & Reducing Balance Depreciation 5.2 Depreciation Accounting Policies & Journal Entries
6 Chapter 6: Period-End Adjustments: Accruals, Prepayments & Inventory
6.1 Accrued & Prepaid Expenses and Income 6.2 Closing Inventory Valuation & IAS 2 Rules
7 Chapter 7: Period-End Adjustments: Irrecoverable Debts & Allowances
7.1 Writing Off Irrecoverable Debts & Debt Recovery 7.2 Allowance for Doubtful Receivables 7.3 Professional Scepticism, Ethics & Period-End Pressures
8 Chapter 8: The Extended Trial Balance (ETB)
8.1 Trial Balance Structure & Initial Preparation 8.2 Recording Adjustments & Completing the Extended Trial Balance
9 Chapter 9: Financial Statements: Sole Traders
9.1 Sole Trader Statement of Profit or Loss 9.2 Sole Trader Statement of Financial Position
10 Chapter 10: Financial Statements: Partnerships
10.1 Partnership Principles & The Partnership Act 1890 10.2 Partnership Appropriation Account & Capital/Current Accounts
11 Chapter 11: Financial Statement Analysis & Ratios
11.1 Profitability & Return on Capital Employed 11.2 Liquidity, Working Capital & Efficiency Ratios
12 Chapter 12: Incomplete Records & Reconstructing Accounts
12.1 The Capital Comparison Method & Cash/Bank Summaries 12.2 Mark-up, Margin & Account Reconstruction 12.3 Testing the Reasonableness of Reconstructed Figures
12.1 The Capital Comparison Method & Cash/Bank Summaries
Key Takeaways Explain This Topic AI
Incomplete records arise when businesses do not maintain a full double-entry bookkeeping system, commonly in small sole traders, cash-based micro-businesses, or following catastrophic record loss (fire, flood, theft, IT system corruption).
The Capital Comparison (Net Worth) Method deduces Profit for the Year from changes in equity over time using the fundamental formula: Profit for the Year = Closing Net Assets - Opening Net Assets + Total Drawings - Capital Introduced.
A Statement of Affairs is a reconstructed balance sheet at a single point in time, listing assets and liabilities under standard IAS/UK GAAP valuation rules (non-current assets at carrying amount, inventory at lower of cost and NRV, receivables net of doubtful debt allowances) to establish the balancing equity figure (Capital = Assets - Liabilities).
Owner's Drawings must encompass all forms of business value extracted for non-business purposes: physical cash withdrawals from bank/till, personal household living expenses or private utility bills settled from the business bank account, and trading inventory withdrawn at cost price.
Reconstructing Cash and Bank Summaries applies the double-entry equality principle (Opening Balance + Total Receipts = Total Payments + Closing Balance) to uncover unrecorded cash takings, cash business expenses, proprietor's cash drawings, or cash shortages/theft.
Last updated: August 2026
The Capital Comparison Method & Cash/Bank Summaries
In an ideal accounting environment, every financial transaction is evidenced by source documents, entered chronologically into books of prime entry, posted to nominal ledger accounts using double-entry bookkeeping, and verified via a balanced trial balance. In commercial reality, however, financial accountants frequently encounter situations where double-entry records are partial, disorganized, corrupted, or completely non-existent. These scenarios are collectively known as incomplete records .
Within the syllabus for AAT Level 3 Financial Accounting: Preparing Financial Statements (FAPS) , mastering incomplete records is a core professional competence. Accountants must possess the diagnostic and forensic skills required to reconstruct missing figures, establish accurate profit measurements, and prepare formal financial statements that comply with IAS 1 ( Presentation of Financial Statements ) and FRS 102 .
1. Commercial Context and Causes of Incomplete Records
Incomplete records typically arise under two distinct commercial circumstances:
Informal and Small-Scale Business Operations :
Sole Traders and Micro-Entities : Many small traders (such as market stallholders, independent tradespeople, local window cleaners, and small hospitality operators) lack formal accounting training or dedicated software. They often operate on a "cash-in-hand" basis or maintain only a simple single-entry notebook recording bank deposits and payments.
Cash-Dominated Enterprises : Retail outlets with substantial daily physical cash takings where cash is spent directly out of the till to pay suppliers, casual wages, or personal living expenses before banking the residual balance.
Catastrophic Loss of Accounting Data :
Physical Disasters : Destruction of paper records, invoices, and physical day books caused by fire, localized flooding, or warehouse structural damage.
Crime and Theft : Burglary of office computers, till theft, or employee defalcation.
Information Technology Failure : Server hard drive crashes without off-site cloud backups, ransomware cyberattacks, or software data corruption.
The Accountant's Objective
Regardless of why records are incomplete, external stakeholders require reliable financial statements. HM Revenue & Customs (HMRC) demands accurate tax returns, commercial banks require audited or accountant-compiled figures to support overdrafts and loan facilities, and prospective purchasers require verified profitability. The accountant's task is to apply fundamental accounting logic to deduce missing figures from available auxiliary evidence. ┌─────────────────────────────────────────────────────────────────────────────┐
- │ CAUSES AND REMEDIES OF INCOMPLETE RECORDS │
- ├─────────────────────────────────────────────────────────────────────────────┤
- │ PRIMARY CAUSES: │
- │ • No double-entry system (single-entry notebooks, loose receipts) │
- │ • Cash spent directly from till without recording │
- │ • Catastrophic record loss (fire, flood, IT failure, theft) │
- │ │
- │ RECONSTRUCTION TOOLKIT: │
- │ 1. The Capital Comparison Method (Net Worth Method) │
- │ 2. Opening and Closing Statements of Affairs │
- │ 3. Cash and Bank Summary Reconstructions (Receipts vs. Payments) │
- │ 4. Control Account Analysis (Sales Ledger & Purchases Ledger) │
- │ 5. Gross Margin and Mark-up Ratios │
- └─────────────────────────────────────────────────────────────────────────────┘
- 2. The Capital Comparison (Net Worth) Method
When a business has kept virtually no records of its revenue and expenditure during the year, but its financial assets and liabilities at the beginning and end of the accounting period can be identified, the Capital Comparison Method (also known as the Net Worth Method ) is applied to determine the profit or loss for the year.
Theoretical Derivation from the Fundamental Accounting Equation
The method is derived directly from the fundamental accounting equation and the mechanics of owner's equity: Assets = Capital + Liabilities
Capital = Net Assets = Total Assets - Total Liabilities
Over any accounting period, the growth or contraction of owner's equity is governed by four variables: opening capital, fresh capital introduced, trading profit (or loss) generated, and owner's drawings withdrawn: Closing Capital = Opening Capital + Capital Introduced + Profit for the Year - Drawings
Rearranging this equation to solve for Profit for the Year establishes the Master Capital Comparison Formula : ┌─────────────────────────────────────────────────────────────────────────────┐
- │ MASTER CAPITAL COMPARISON (NET WORTH) FORMULA │
- ├─────────────────────────────────────────────────────────────────────────────┤
- │ │
- │ Profit for the Year = Closing Capital (Net Assets) │
- │ - Opening Capital (Net Assets) │
- │ + Total Drawings │
- │ - Capital Introduced │
- │ │
- │ Alternatively expressed: │
- │ Profit for the Year = Increase in Net Assets + Drawings - Capital Introduced│
- └─────────────────────────────────────────────────────────────────────────────┘
- Economic Rationale for Adjustments
Why Drawings are Added Back (+) :
Drawings represent economic value generated by the business that the proprietor has extracted for personal consumption during the year. These withdrawals directly reduce closing net assets. If drawings were not added back, the calculated profit would be falsely understated by the amount the owner took home to live on.
Why Capital Introduced is Subtracted (-) :
Capital injections (such as personal savings deposited into the business bank account or personal assets transferred into the business) increase closing net assets. However, this increase in wealth was contributed externally by the owner, not generated through trading operations. Subtracting capital introduced isolates pure operational trading performance. ┌─────────────────────────────────────────────────────────────────────────────┐
- │ CAPITAL COMPARISON SCHEDULE TEMPLATE │
- ├─────────────────────────────────────────────────────────────────────────────┤
- │ £ £ │
- │ Closing Net Assets (from Closing Statement of Affairs) xx,xxx│
- │ Less: Opening Net Assets (from Opening Statement of Affairs) (xx,xxx)│
- │ ─────────────────────────────────────────────────────────────────────────── │
- │ Increase / (Decrease) in Net Assets during the period xx,xxx│
- │ │
- │ ADD: Total Proprietor Drawings during the year: │
- │ • Cash / Bank withdrawals for personal use xx,xxx │
- │ • Personal household / private bills paid from business bank xx,xxx │
- │ • Trading inventory taken for personal use (at cost) xx,xxx xx,xxx│
- │ ─────────────────────────────────────────────────────────────────────────── │
- │ Subtotal xx,xxx│
- │ │
- │ LESS: Capital Introduced during the year: │
- │ • Personal cash / savings injected into business bank xx,xxx │
- │ • Personal assets introduced at fair value (vehicles, tools) xx,xxx (xx,xxx)│
- │ ─────────────────────────────────────────────────────────────────────────── │
- │ PROFIT / (LOSS) FOR THE YEAR XX,XXX│
- └─────────────────────────────────────────────────────────────────────────────┘
- 3. The Statement of Affairs
A Statement of Affairs is a structured summary of an entity's assets and liabilities prepared at a specific date when formal nominal ledger accounts have not been maintained. In structure, format, and content, it is identical to a standard Statement of Financial Position (SFP) .
The Two Strategic Roles of the Statement of Affairs
Opening Statement of Affairs (Prepared at Day 1 of the accounting year) :
Purpose: To compute Opening Capital ( Opening Assets - Opening Liabilities ). This establishes the baseline equity brought forward from the prior year.
Closing Statement of Affairs (Prepared at the final day of the accounting year) :
Purpose: To compute Closing Capital ( Closing Assets - Closing Liabilities ). This establishes the ending equity at the reporting date.
Rigorous Asset and Liability Valuation Rules under IAS / FRS 102
When compiling a Statement of Affairs, the accountant must apply standard accounting valuation principles to ensure that asset and liability figures reflect true economic realities rather than unadjusted raw estimates:
Balance Sheet Item Valuation Rule & Accounting Standard Specific Reconstructive Adjustment Required
Non-Current Assets Carrying Amount under IAS 16 (Historical Cost less Accumulated Depreciation to date). Apply the entity's depreciation policy (straight-line or reducing balance) for the current year. Stated net of depreciation.
Inventories Lower of Cost and Net Realizable Value (NRV) under IAS 2 . Include physical stock counted at year-end. If damaged or obsolete, write down to estimated net selling price less repair/selling costs.
Trade Receivables Amortised Cost / Net Realizable Value under IFRS 9 / FRS 102 . Deduct specific irrecoverable bad debts identified, then deduct the required Allowance for Doubtful Receivables ( Gross Receivables - Bad Debts - Allowance ).
Other Receivables Accruals Concept under IAS 1 . Include prepaid operating expenses (e.g. prepaid rent, insurance, rates) and accrued income as current assets.
Cash & Cash Equivalents Reconciled Bank Balance & Cash Count . Include positive bank current account balances and verified physical petty cash/till cash. If overdrawn, classify as a Current Liability.
Trade Payables Settlement Value . Total outstanding liabilities owed to credit trade suppliers at the date of the statement.
Other Payables Accruals Concept under IAS 1 . Include accrued operating expenses (e.g. unpaid heat and light, wages, accountancy fees) and deferred income as current liabilities.
Non-Current Liabilities Long-Term Contractual Debt . Bank loans, mortgages, and finance lease obligations repayable after more than 12 months.
4. Comprehensive Analysis of Drawings and Capital Injections
Accurately capturing all movements in owner's equity is vital for the Capital Comparison Method. In assessment tasks, examiners frequently embed multiple subtle forms of drawings and capital introductions.
1. The Three Dimensions of Owner's Drawings
Drawings represent any extraction of business resources for personal benefit:
Direct Cash and Bank Withdrawals :
Regular weekly or monthly sums withdrawn from the business bank account or cash till by the sole trader as living allowances / "owner's salary".
Personal Expenses Paid from Business Funds :
When a proprietor uses the business debit card, chequebook, or electronic banking to pay personal commitments. Common examples include:
- Residential home mortgage or rent
- Domestic council tax, water, and household electricity bills
- Private family vehicle insurance, maintenance, and fuel
- Personal life assurance or private medical insurance premiums
- Children's school tuition fees or holiday expenses
Trading Inventory Taken for Personal Use (Drawings of Goods) :
Stock withdrawn from the warehouse or shop floor for personal or family consumption.
The Inviolable Valuation Rule : Inventory drawings must be recorded at COST PRICE , never at selling price. Valuing stock drawings at selling price would recognize an unrealized profit on transactions between the owner and the business, violating the realization and prudence principles. Total Drawings = Direct Cash/Bank Withdrawals
- + Private Bills Settled via Business Bank
- + Goods Taken for Own Use (at Cost Price)
- 2. The Three Dimensions of Capital Injected
Capital injections represent any personal resources introduced into the business by the owner:
Direct Cash Injections : Personal savings, inheritances, or personal bank loans transferred into the business bank account.
Introduction of Personal Non-Current Assets : Transferring a private motor vehicle, personal computer/laptop, or specialist tools into commercial business ownership. These must be introduced at Fair Value at the date of introduction.
Business Expenses Settled from Personal Funds : When the proprietor pays a genuine business expense (such as business property insurance or commercial trade subscriptions) using their private personal credit card or personal bank account. Total Capital Introduced = Cash Injections from Personal Funds
- + Fair Value of Private Assets Introduced
- + Business Expenses Paid from Private Accounts
- 5. Cash and Bank Summaries: Reconstructing Missing Cash Flows
Where incomplete records include an active cash till or bank account, the accountant can reconstruct complete cash summaries using the fundamental double-entry equality of receipts and payments . Opening Cash Balance + Total Cash Inflows (Receipts) = Total Cash Outflows (Payments) + Closing Cash Balance
The Cash Summary Equation (Deriving Missing Cash Sales)
In small retail businesses, cash collected from daily sales is rarely banked in its entirety. Instead, the owner frequently pays cash expenses out of the till, takes personal cash drawings, and banks only the remaining balance. CASH ACCOUNT / SUMMARY
- Dr (Cash Inflows / Receipts) Cr (Cash Outflows / Payments)
- ──────────────────────────────────────────────────────────────────────────────────────────
- Details £ Details £
- Opening Cash Balance b/d xxx Cash Business Expenses Paid (Wages, etc) xxx
- Reconstructed Cash Sales (BALANCING) XXX Cash Drawings by Proprietor xxx
- Cash Withdrawn from Bank Account xxx Cash Banked (Deposited into Bank Acct) xxx
- Personal Cash Injected (Capital) xxx Cash Stolen / Defalcation / Shortage xxx
- Closing Cash Balance c/d xxx
- ──────────────────────────────────────────────────────────────────────────────────────────
- Total Receipts XXX Total Payments XXX
- ──────────────────────────────────────────────────────────────────────────────────────────
Rearranging the cash account allows the accountant to solve for Cash Sales as the balancing figure: ┌─────────────────────────────────────────────────────────────────────────────┐
- │ CASH SALES RECONSTRUCTION FORMULA │
- ├─────────────────────────────────────────────────────────────────────────────┤
- │ │
- │ Cash Sales = Cash Banked into Bank Account │
- │ + Cash Paid for Business Expenses (Wages, Petty Supplies) │
- │ + Cash Taken as Proprietor Drawings │
- │ + Cash Stolen / Lost (Unaccounted Discrepancies) │
- │ + Closing Cash in Till Balance │
- │ - Opening Cash in Till Balance │
- │ - Cash Introduced as Capital │
- │ - Cash Withdrawn from Bank into Till │
- │ │
- └─────────────────────────────────────────────────────────────────────────────┘
- Reconstructing the Bank Summary Account
A parallel reconstruction of the bank account is conducted to identify missing bank-related figures (such as total receipts from credit customers, supplier payments, or unexplained withdrawals): BANK ACCOUNT / SUMMARY
- Dr (Bank Inflows / Receipts) Cr (Bank Outflows / Payments)
- ──────────────────────────────────────────────────────────────────────────────────────────
- Details £ Details £
- Opening Bank Balance b/d (Asset) xxx Opening Bank Overdraft b/d (Liability) xxx
- Receipts from Credit Customers (SLCA)xxx Payments to Trade Suppliers (PLCA) xxx
- Cash Sales Banked from Till xxx Operating Expenses (Rent, Rates, Power) xxx
- Capital Injected via Bank xxx Cash Withdrawn for Till xxx
- Disposal Proceeds of Assets xxx Non-Current Asset Purchases xxx
- Closing Bank Overdraft c/d (Liab) xxx Proprietor Private Bills / Drawings xxx
- Bank Charges & Loan Interest xxx
- Closing Bank Balance c/d (Asset) xxx
- ──────────────────────────────────────────────────────────────────────────────────────────
- Total Debits XXX Total Credits XXX
- ──────────────────────────────────────────────────────────────────────────────────────────
- 6. Comprehensive Master Worked Case Study: Highland Craft Supplies
To see the full end-to-end integration of Statements of Affairs, Drawings reconciliations, Capital injections, and the Capital Comparison Method, study the case of Highland Craft Supplies , owned by sole trader Fiona MacLeod , for the year ended 31 December 20X5 .
1. Opening Position at 1 January 20X5
Fiona provides the following inventory of assets and liabilities at the start of the year:
- Specialist Craft Equipment (Cost £40,000; Accumulated Depreciation £8,000): Carrying amount £32,000
- Delivery Motor Van (Cost £20,000; Accumulated Depreciation £6,000): Carrying amount £14,000
- Trading Inventory at lower of cost and NRV: £18,500
- Trade Receivables: £12,200
- Prepaid Business Insurance: £800
- Bank Current Account (in credit): £6,400
- Petty Cash in Till: £500
- Trade Payables: £14,800
- Accrued Electricity: £1,200
- 2. Year-End Position at 31 December 20X5 (Pre-Adjustment Data)
At 31 December 20X5, the following raw asset and liability details are established:
Specialist Craft Equipment: A new cutting machine was purchased on 1 April 20X5 for £8,000 cash . Total cost of equipment is now £48,000. Total accumulated depreciation to 31 December 20X5 is determined to be £14,000 .
Delivery Motor Van: Cost £20,000; accumulated depreciation to 31 December 20X5 is £9,000 .
Personal Laptop Introduced: On 1 July 20X5, Fiona transferred her private laptop into the business. Its agreed fair value at introduction was £1,200 . Depreciation for the half-year is £120 (carrying amount £1,080 ).
Trading Inventory counted on 31 December 20X5: Valued at cost of £23,000 . However, items costing £1,000 were damaged by dampness and have an estimated net realizable value of only £400 (a write-down of £600 is required, making closing inventory £22,400 ).
Trade Receivables: Gross customer balances total £16,800 . An irrecoverable customer debt of £800 is to be written off. Fiona maintains an Allowance for Doubtful Receivables of 5% of remaining receivables ( 5% x [£16,800 - £800] = 5% x £16,000 = £800 ). Net receivables = £16,800 - £800 - £800 = £15,200 .
Prepaid Business Rates: £950 .
Bank Balance at 31 December 20X5 (per bank reconciliation): £11,320 .
Petty Cash in Hand: £700 .
Trade Payables: £17,400 .
Accrued Heat and Light: £1,400 .
Unbilled Accountancy Fees Accrued: £1,000 .
3. Proprietor Transactions During 20X5
Fiona withdrew £28,000 in cash/bank transfers for personal living expenses.
The business bank account paid Fiona's residential council tax of £2,600 and her family private health insurance of £2,000 (Total private bills = £4,600 ).
Fiona withdrew craft supplies from inventory for personal gifts with a cost price of £2,400 (normal retail selling price £3,600).
Fiona injected £5,000 cash from a personal inheritance into the business bank account on 1 September 20X5.
Fiona introduced her personal laptop (fair value £1,200 ) on 1 July 20X5.
- Step 1: Prepare the Opening Statement of Affairs (1 January 20X5) HIGHLAND CRAFT SUPPLIES
- STATEMENT OF AFFAIRS AS AT 1 JANUARY 20X5
- ─────────────────────────────────────────────────────────────────────────────
- £ £
Non-Current Assets:
- Specialist Craft Equipment (Carrying Amount) 32,000
- Delivery Motor Van (Carrying Amount) 14,000
- ─────────────────────────────────────────────────────────────────────────────
- Total Non-Current Assets 46,000
Current Assets:
- Inventories (at lower of cost and NRV) 18,500
- Trade Receivables 12,200
- Other Receivables (Prepaid Insurance) 800
- Cash and Cash Equivalents (Bank £6,400 + Cash £500) 6,900
- ─────────────────────────────────────────────────────────────────────────────
- Total Current Assets 38,400
- ─────────────────────────────────────────────────────────────────────────────
- TOTAL ASSETS 84,400
Current Liabilities:
- Trade Payables 14,800
- Other Payables (Accrued Electricity) 1,200
- ─────────────────────────────────────────────────────────────────────────────
- Total Current Liabilities (16,000)
- ─────────────────────────────────────────────────────────────────────────────
- NET ASSETS (TOTAL ASSETS LESS TOTAL LIABILITIES) 68,400
- ═════════════════════════════════════════════════════════════════════════════
- REPRESENTED BY: OPENING CAPITAL (Balancing Figure) 68,400
- ═════════════════════════════════════════════════════════════════════════════
- Step 2: Prepare the Closing Statement of Affairs (31 December 20X5) HIGHLAND CRAFT SUPPLIES
- STATEMENT OF AFFAIRS AS AT 31 DECEMBER 20X5
- ─────────────────────────────────────────────────────────────────────────────
- £ £
Non-Current Assets:
- Specialist Craft Equipment (£48,000 - £14,000) 34,000
- Delivery Motor Van (£20,000 - £9,000) 11,000
- Office Laptop (£1,200 - £120) 1,080
- ─────────────────────────────────────────────────────────────────────────────
- Total Non-Current Assets 46,080
Current Assets:
- Inventories (£23,000 cost less £600 damp write-down) 22,400
- Trade Receivables (Gross £16,800 - Bad Debt £800
- Allowance £800) 15,200
- Other Receivables (Prepaid Rates) 950
- Cash and Cash Equivalents (Bank £11,320 + Cash £700)12,020
- ─────────────────────────────────────────────────────────────────────────────
- Total Current Assets 50,570
- ─────────────────────────────────────────────────────────────────────────────
- TOTAL ASSETS 96,650
Current Liabilities:
- Trade Payables 17,400
- Other Payables (Accrued Heat & Light £1,400
- + Accrued Accountancy £1,000) 2,400
- ─────────────────────────────────────────────────────────────────────────────
- Total Current Liabilities (19,800)
- ─────────────────────────────────────────────────────────────────────────────
- NET ASSETS (CLOSING NET WORTH) 76,850
- ═════════════════════════════════════════════════════════════════════════════
- REPRESENTED BY: CLOSING CAPITAL (Balancing Figure) 76,850
- ═════════════════════════════════════════════════════════════════════════════
- Step 3: Calculate Total Drawings and Total Capital Introduced
Calculation of Total Drawings :
- Cash & bank withdrawals: £28,000
- Private council tax & private health insurance: £2,600 + £2,000 = £4,600
- Goods taken for personal use at cost : £2,400 (ignore retail value £3,600!)
- Total Drawings = £28,000 + £4,600 + £2,400 = £35,000
Calculation of Total Capital Introduced :
- Cash injection from inheritance: £5,000
- Fair value of personal laptop introduced: £1,200
- Total Capital Introduced = £5,000 + £1,200 = £6,200
- Step 4: Apply the Master Capital Comparison Method to Determine Profit HIGHLAND CRAFT SUPPLIES
- CAPITAL COMPARISON PROFIT STATEMENT FOR YEAR ENDED 31 DEC 20X5
- ─────────────────────────────────────────────────────────────────────────────
- £
- Closing Capital (Closing Net Assets at 31 Dec 20X5) 76,850
- Less: Opening Capital (Opening Net Assets at 1 Jan 20X5) (68,400)
- ─────────────────────────────────────────────────────────────────────────────
- Increase in Net Assets during the year 8,450
ADD: Total Proprietor Drawings:
- Cash and Bank Withdrawals 28,000
- Personal Bills Paid from Business Bank 4,600
- Trading Inventory Withdrawn for Own Use (at Cost) 2,400 35,000
- ─────────────────────────────────────────────────────────────────────────────
- Subtotal 43,450
LESS: Total Capital Introduced:
- Cash Injection from Inheritance 5,000
- Personal Laptop Introduced at Fair Value 1,200 (6,200)
- ─────────────────────────────────────────────────────────────────────────────
- PROFIT FOR THE YEAR 37,250
- ═════════════════════════════════════════════════════════════════════════════
- Equity Reconciliation Proof
- We verify the arithmetic by reconciling the proprietor's Capital Account: Opening Capital (1 Jan 20X5) £68,400
- + Capital Introduced during year £6,200
- + Profit for the Year £37,250
- Total Drawings during year (£35,000)
- ──────────────────────────────────────────────────
= Closing Capital (31 Dec 20X5) £76,850 ◄─── Exactly matches Closing Net Assets!
7. Common Pitfalls and Exam Traps in Capital Comparison
Deducting Inventory Drawings at Retail Selling Price : In examination scenarios, examiners intentionally give both the cost (£2,400) and selling price (£3,600). Always use cost price . Using selling price overstates drawings and distorts profit.
Confusing Capital Injections with Income : If an owner introduces personal funds, this is credited to Capital, not Sales Revenue. In the capital comparison formula, it must be subtracted from the net asset increase.
Failing to Value Assets at Carrying Amount : Raw trial balances or lists of assets often state non-current assets at original historical cost. Always deduct accumulated depreciation before calculating net assets.
Overlooking Year-End Valuation Adjustments : Accruals, prepayments, irrecoverable bad debts, doubtful debt allowances, and damaged stock write-downs must be incorporated into the Statement of Affairs before extracting closing capital.