Kavitsara.

mew International
Quarter 4 (2015)
General Summary of Quarter
Kavitsara.Mew International located in Netherland. The office is in Almere. Now I have 3
enterprises which are stores. In quarter 2, I have 4 enterprises but in quarter 3 I just
closed one which is the store which sells clothes and jewelry because this store hard to
get profits. In this quarter4, I increase a size area of the store to the bigger size. Now all
of the 3 enterprises which are stores that sell foodstuff and groceries gain the profitable.

Revenues in Thousan
Industries

Revenues in Thousands

Mew Store

15

MM Store

10

M3_Store

23

Summary of Financial Profits and Losses

Enterprise 1 : Mew Store This store sell about foodstuff and grocery that
located in Almere. This store gets a profit. The profit is about $1,000.
Enterprise 2: MM Store This store sell about foodstuff and grocery that
located in Maastricht. This store gains a profit. I get a profit about $1,800

Enterprise 3: M3_Store This store sell foodstuff and grocery that located in
Hague. This store get profits about $6,800

Plan for future growth and profit

Expand the brances

Expand area of store

Setting price properly

Kavitsara Panichumnuaysuk

Kavitsara.Mew
International
Quarter 4 <2015>

Revenues Expenses Profits (in thousands)

25
20

Revenues
Expenses

15

Profits
10
5
0

Mew Store

MM Store

M3_Store

Revenues Expenses Profits Chart

This chart shows the revenues, expenses and profitable of each store. The
first store is Mew store which has revenues about $15,000, expenses about
$13,000 and profits about $1,000. The second store is MM store that has
revenues about $10,000, expenses about $7,600 and profits about $1,800.
The last store, M3_store has revenues about $23,000, expenses about
$12,000 and gains the profits about $6,800.
Selling product chart
In this chart, information is from M3_store which sell foodstuff and grocery that
has 11 kinds of goods. In my store sausages can make the highest money
because it has many people buy it also price of goods is higher too. I get about
$8,500 from sausages. Milk makes the least money in my store because the
price of goods is cheap and can sell a few of the goods. I can get about $1,000
from soft drink.

Kavitsara Panichumnuaysuk

Kavitsara.Mew
International
Quarter 4 <2015>

The Stock Price

101
100
99
98

The Stock Price

97
96
95
94
93
Opening Price

Q1 Price

Q2 Price

Q3 Price

Q4 Price

The stock price

This Chart shows price of stock. In the beginning the price of stock is $100. Then
quarter 1 the price of stock is increase a bit about $100.3. Then quarter 2 the price
is decrease so the price in quarter 2 is 96. In quarter 3 the price is increase a bit.
The price in quarter 3 is around 96.7. In this quarter, quarter 4 the price of stock
increases to 97.30. I think the price will continue to rise.

Kavitsara Panichumnuaysuk

Kavitsara.Mew
International
Quarter 4 <2015>
Income Statement
60
50
40

Income Statement

30
20
10
0
Revenues

Expenese

Profits

Taxes

Revenues $54,036
Expenses $41,107
Profits
$7,596
Taxes
$5,331

Kavitsara Panichumnuaysuk

Kavitsara.Mew
International
Quarter 4 <2015>

Balance sheet
Kavitsara.Mew International
Asset

Liability

Cash
$14,584,588
$14,451
Raw Material and store goods $40,494
$13,530
Equipment and technics
$755
$4,827
Totals
$1,416

$14,625,837

Product purchase
Facility rent
Customs Duty
Salary
Transport Cost
Storage Expenses
Totals

$3,280
$0.02
$37,504.02

Owners Equity
Asset
Liabilities
Equity

$14,625,837
$37,504.02
$14588333

Kavitsara Panichumnuaysuk