|
12 Months Ended 12 Months Ended
<br />Dec. 31, 2017 Dec. 31, 2016 Variance Percentage
<br />Sales
<br />301 - Sales - Services 120,502$68,485$52,017$76
<br />Total Sales 120,502 68,485 52,017$76
<br />Cost of Goods Sold
<br />402 - Printing 529 735 206 28
<br />403 - Photography 0 45 45 100
<br />404 - Writing 9,000 0 (9,000)0
<br />406 - Outside Services 12,000 0 (12,000)0
<br />407 - Stock Photography 235 134 (101)(75)
<br />408 - Photo Props 213 11 (202)(1,836)
<br />409 - Fonts 939 397 (542)(137)
<br />410 - Supplies 64 648 584 90
<br />412 - Delivery Services 0 18 18 100
<br />413 - Entry Fees 370 0 (370)0
<br />Total Cost of Goods Sold 23,350 1,988 (21,362)(1,075)
<br />Gross Profit 97,152 66,497 30,655 46
<br />Operating Expenses
<br />505 - Internet Services 0 239 239 100
<br />508 - Consulting Services 12,186 0 (12,186)0
<br />509 - Outside Services 3,000 1,374 (1,626)(118)
<br />512 - Freight & Postage 389 115 (274)(238)
<br />516 - Officers Salaries 20,000 20,000 0 0
<br />529 - Telephone 3,231 3,841 610 16
<br />530 - Repairs & Maintenance 1,095 1,233 138 11
<br />532 - Gifts 2,983 1,131 (1,852)(164)
<br />534 - Advertising & Promotion 0 1,118 1,118 100
<br />535 - Insurance 2,112 0 (2,112)0
<br />537 - Officers Life Insurance 1,017 1,124 107 10
<br />538 - Meals & Entertainment 1,281 1,170 (111)(9)
<br />539 - Travel & Lodging 2,033 679 (1,354)(199)
<br />541 - State Income Tax 312 159 (153)(96)
<br />542 - FICA Tax 1,530 1,530 0 0
<br />D773 Sparc Design, Inc
<br />COMPARATIVE STATEMENT OF INCOME
<br /> PREPARED WITHOUT AUDIT, FROM INFORMATION SUBMITTED BY CLIENT
|