You are on page 1of 45

HORWATH AL-MUHANNA & CO

Client :
Hadidco Co.W.L.L.
Subject :
Period

Prepared by : M .Rashid

Finance Expenses
:

Date

31/12/2006

: 8/4/07

Reviewed by :

Objective : To ensure that Finance Expenses are not over stated

Voucher No.

Entry
Type

776

JV

3/30/2006

777

JV

777

Appr.

Posting

Dou.

3,774.747

Interest for over draft

6/29/2006

4,613.777

Interest for over draft

JV

9/28/2006

1,349.620

Interest for over draft

778

JV

12/28/2006

1,312.783

Interest for over draft

778

JV

12/28/2006

1,979.608

Interest for over draft

846

JV

12/28/2006

2,149.275

Interest for over draft

847

JV

12/28/2006

4,461.449

Interest for over draft

848

JV

12/28/2006

6,946.578

Interest for over draft

{A}
{B}
{C}

Date

Amount in KD

Total Samples

26,587.837

Total account amount


% of Samples

50,012.423
53.16%

Description

Ensure that the expense amount approved from the responsible person.
posted the amount in correct account.
Ensure that the support documents attached.

Conclusion:As per the above test , Finance Expenses are stated fairly.

Voucher No.

Entry
Type

Date

Amount in KD

Appr.

Posting

Dou.

Description

1,516.057
1,063.437
1,523.643
4,199.459
4,856.233
1,095.001
1,135.620
1,640.311
1,867.670
2,852.986
1,674.169
3,774.747
4,613.777
1,349.620
1,312.783
1,979.608
2,149.275
4,461.449
6,946.578
50,012.423
60003.874
9,991.451

HORWATH AL-MUHANNA & CO

Client :
Hadidco Co.W.L.L.
Period :
31/12/2006
Subject :
Group Companies balances

Describtion

Ref.

Prepared by : M. Rashid
Date
:
Reviewed by :

Balance 2006
K.D

Balance 2005
K.D

Remarkes

Credit balances

Abul whab el-kattamy sons Co.

1,538.574

4,698.815

Closing Balance

1,538.574

4,698.815

Discribtion

Ref.

Balance 2006
K.D

Balance 2005
K.D

Remarkes

Debit balances

Fassial Naser EL-kattamy sons Co.

38,952.560

40,908.580

Closing Balance

38,952.560

40,908.580
Confirmatios are required

37,413.986

36,209.765

Prepared by : M. Rashid
2/22/2007
Reviewed by :

Confirmatios are required

HORWATH AL-MUHANNA & CO


Prepared by : M. Rashid
: 2/22/2007
:

: Hadidco Co.W.L.L

Date

Client

Period : 31 December 2006.


Subject : Indmnity and leave Test

Review by

Name

270.000 KD

5
30
30
26

Salaries

5
14
15
26

Leave
Indiminty

Leave taken
Without salaries

With salaries

2005

68

2006

38.180
106.18

0.000
0
2006
2006
2000
========
6
6
0
========
6
Indiminty
75.000
52.500
127.500
}1,324.04 {d
1,324.246
)(0.208

0
0

0.000
0

12
12
4
========
8
8
0
========
8

31

1
=======
30


=========


5

5


0
=========
=======

30
Leave
70.000
52.500


}{d

As company
Diff.


5

5

122.500

16.320

169.477

156.923
12.554
Traced & agreed with the details of this account.

As company
Diff.
}{d

HORWATH AL-MUHANNA & CO


7

Prepared by :
:

Date

Client

: 31 December 2006

Review by

Period

Subject : Indmnity and leave Test


Name

150 KD

5
21
26
26

Salaries

5
14
15
26

Description
Leave
Indiminty

Leave taken

With salaries

Without salaries

2004
2005
0

0.000

0.000

2006
2006
2006
========

12
12
8
========

31

1
=======


=========

30

0
0
========
0

4
0
========
4

0
=======
30

Indiminty

5

5

6.250
-

0.002


5

5

5.833

5.833

33.654

}{d

36.056

=========

Leave

6.250
}36.058 {d

5.833

As company
33.635

Diff.

0.019
{d} Traced & agreed with the details of this account.

As company
Diff.

HORWATH AL-MUHANNA & Co.


Client
Period
Subject

Prepared by:
Date
:

: Hadidco Co.W.L.L
: 31 December 2006

M.Rashid
3/20/2007

Reviewed by:

: Cash at Banks at 31/12/2006


Discribtion

Ref.

Book balance
at 31/12/06
K.D

Gulf Bank 7000032


Gulf Bank 04850609- $
Burgan Bank 2060288637
Commercial Bank 2101025474

TOTAL
+
-

+
+

487.868

+
+

31,589.550

410.580

Bank balance
at 31/12/06
K.D
489.868
402.460

Diffrences

Reconciliation

Remarks

K.D

K.D

K.D

(2.000)
Variane between B.S. & B.C.
8.120 Rate Diff. & Bank Charge

620.978

31,589.550
620.978

0.000
0.000

33,108.976

33,102.856

6.120

Dr Balance =
Cr Balance=

33,108.976
33,108.976

HORWATH AL-MUHANNA & CO


Client :
Subject :

Hadidco Co.W.L.L
Cash and cash equivalents at 31/12/2006

Prepared by:
Date
:

M.Rashid
3/20/2007

Reviewed by:

Discribtion

Cash on hand
Petty Cash

Cash at Banks
TOTAL

Ref.

Book balance
at 31/12/06
K.D
19,721.560

Book balance
at 31/12/05
K.D
14,395.820

Diffrences
K.D
5,325.740 conformation
0.000

19,721.560

14,395.820

33,108.976

28,483.830

4,625.146

52,830.536

42,879.650

9,950.886

Remarks

HORWATH AL-MUHANNA & CO


Client :
Hadidco Co.W.L.L
Subject :
Due to Banks at 31/12/2006
Discribtion

Over Draft

TOTAL

HORWATH AL-MUHANNA & Co.

Ref.

Prepared by:
Date
:

M.Rashid
3/20/2007

Reviewed by:

Book balance
at 31/12/06
K.D

Book balance
at 31/12/05
K.D

414,478.655

604,777.000

414,478.655

604,777.000

Diffrences
K.D
(190,298.345)

Remarks

Client
Period
Subject

Prepared by:
Date
:

: Hadidco Co.W.L.L
: 31 December 2006

M.Rashid
3/20/2007

Reviewed by:

: Due to Banks at 31/12/2006

Discribtion

Ref.

Book balance
at 31/12/06
K.D

Gulf Bank 7025936

OD

1,994.450

N B K- 0152790220101

OD

137,808.275

AL-AHLI BANK-060007141201

OD

Bkme - 11547796

OD

TOTAL
OD
PN

Bank balance
at 31/12/06
K.D

K.D

(6,938.900)

256,427.608

257,127.608

(700.000)

18,248.322

16,294.322

1,954.000

414,478.655

416,518.550

(2,039.895)

414,478.655

There is reconciliation

Remarks
K.D

144,747.175

414,478.655

Reconciliation

3,645.005

Over Draft =
P. Notes=

(1,650.555)

Diffrences

HORWATH AL-MUHANNA & Co.


Client
: Hadidco Co.W.L.L
Period : 31 December 2006
Subject :Sales test

Prepared by: M.Rashid


Date: #######
Reviewed by:

Objective:
To ensure that Sales are not understated

Entry
no.

Date

1/17/2006

14,367.200

10

1/14/2006

74,977.070

11

1/21/2006

10,300.820

65

2/14/2006

16,287.150

107

3/4/2006

20,051.100

202

4/5/2006

369

6/18/2006

47,630.350

453

7/16/2006

54,175.210

460

7/22/2006

32,901.650

485

7/25/2006

35,907.340

775

########

48,281.400

789

12/6/2006

27,589.260

802

########

29,562.610

814

########

60,661.500

823

########

32.184.805

833

########

38.443.47

Total sampel checked


total sales
%
R

amount

39,170.100

posting

app.

Dou.

Client

cash

cash

cash

cash

cash

cash

511,863
4,204,802
12.17%


Audit procedures
We Checked sequence for invoices
A} We Checked correctly Transaction
B} We Checked posting to proper account (Cash account)
C} We Checked monies received are properly banked and correctly recorded in the books(Collecting)
D} We
D}Checked
We Checked
(Z) report
(Z) report

Conclusion:
as per the above test the sales apper to be stated fairly

13

Remarkes

HORWATH AL-MUHANNA & Co.


Client
: Hadidco Co.W.L.L
Period
: 31 December 2006
Subject
: purchase .

Prepared by: M.Rashid


Date: 3/20/2007
Reviewed by:

Objective:
To ensure that purchases are not overstated

Remarkes

Suppliers
name

Amount
in
K.D

Approval

Supp.
Doc.

68180

777085

69005

777565

21,106.860

782613

67,119.621

9/10/2006

2110600351

27,807.582

9/10/2006

2110600408

155,793.064

9/10/2006

JV

2110600453

35,638.445

9/10/2006

JV

594

2110600463

74,820.595

9/10/2006

JV

594

69663

48,970.597

9/10/2006

JV

594

2110600701

34,191.077

9/10/2006

JV

594

793341

18,154.997

9/10/2006

JV

594

70184

24,163.568

9/10/2006

JV

594

2110600921

52,539.662

9/10/2006

JV

594

795212

19,329.895

9/10/2006

JV

594

70623

9,892.231

9/10/2006

JV

594

2110601313

21,128.481

9/10/2006

JV

594

28

25,958.000

9/10/2006

JV

594

784666

66,108.777

9/10/2006

JV

715

2110600567

42,458.660

12/18/2006

JV

807

70210

25,368.131

12/18/2006

JV

807

798717

86,900.834

12/18/2006

JV

807

798725

24,078.579

12/18/2006

JV

807

70531

7,738.728

12/18/2006

JV

807

70562

97,645.261

12/18/2006

JV

807

2110601236

33,657.952

12/18/2006

JV

807

Cash

14

Posting

Voucher
No.

Date

Ref.

14,687.000

2/12/2006

PAV

546

88,751.947

9/10/2006

JV

594

17,295.153

9/10/2006

JV

594

35,118.451

9/10/2006

JV

594

9/10/2006

JV

594

JV

594

JV

594
594

Voucher
No.

Ref.

807

JV

Date
12/18/2006

807

JV

807

JV

807

Amount
in
K.D

Posting

Supp.
Doc.

Approval

Suppliers
name

30,222.983

2110601255

12/18/2006

16,546.792

803324

12/18/2006

16,301.756

70757

JV

12/18/2006

83,074.138

2110601393

807

JV

12/18/2006

26,323.185

2110601422

807

JV

12/18/2006

48,624.547

806163

Total sampel checked


total purchases for 2006
%

1,397,517.549
3369339.191
41.48%

Audit procedures
A} We vouching Supp. Doc.( Invoices, )
B} We checked goods receipt voucher
C} We ensured Approval
D} We checked posting to proper account
E} We checked payment for suppliers

Conclusion:
As per the above test we observe that purchase appear to be not over stated.

15

Remarkes

16

17

HORWATH AL-MUHANNA & Co.


Client
Period
Subject

: Hadidco Co.W.L.L
: 31 December 2006
: Review additions to Property, plant and equipment

Prepared by: M.Rashid


Date: 3/20/2007
Reviewed by:

Objective:
To ensure that the additions to Property, plant and equipment are stated correctly.
Work-Done
We reviewed additions and ensure that property,plant equipments are exist and owned by the company
and used in its operations.

Description

Entry
type

Entry
NO.

Date

pv

541

2/8/2006

Amount Supp.
Approved
in K.D Doc.

In the
name of
company

Posting
and Rec.

Notes

Machines& tools
11,000
11,000

100% Total addtions to Decoration& Furniture

Vehicles
pv

538

2/7/2006

2,965

2005

pv

538

2/7/2006

4,240

2006

7,205

100% Total addtions to Vehicles

Conclusion:
as per the above test that Additions to Property, plant and equipment are stated correctly.

18

HORWATH AL-MUHANNA & Co.


Client
Period
Subject

: Hadidco Co.W.L.L
: 31 December 2006
: Property, plant and equipment

Prepared by
Date
Reviewed by

Belding

Cost at 1.1.2006
Additions
Disposal
Cost at 31.12.2006
Accumulated
depreciation at 1.1.2006
Depreciation for the year
Disposal
Accumulated
depreciation 31.12.2006
Net book value
31.12.2006
31.12.2005

Furniture,

equipment

Vehicles

Total

KD

KD

KD

KD

492,295

12,993

9,225

37,450

551,963

1,565
-

11,000
-

7,205
(2,899)

(2,899)

492,295

14,558

20,225

41,756

568,834

(492,294)

(8,875)

(9,117)

(27,745)

(538,031)

(2,122)
-

(2,339)
-

(7,184)
2,898

(11,645)
2,898

(492,294)

(10,997)

(11,456)

(32,031)

(546,778)

1
1

3,561
4,118

8,769
108

9,725
9,705

22,056
13,932

* Depreciation is calculated at rates mentioned below:

Belding
equipment
Furniture
Vehicles

Rate of depreciation
Years
%
10 20Year
5% - %10
04 Year
25%
04 Year
25%
04 Year
25%

19,770

: M.Rashid
: 20-03-2007
:

HORWATH AL-MUHANNA & Co.


Client : Hadidco Co.W.L.L
Period : 31 December 2006
Subject : Disposals movement

Prepared by : A. Ramadan
Date : 5 Aprel 2007
Reviewed by :

As Per Company's Calculation


Machines & Equ.
Asset
Cost at
Acc. Dep. At
name
1-Jan-06
desposal date
Toyota Echo

Dep. Charge
for the year

2,899.000

(2,898.000)

0.000

2,899.000

(2,898.000)

0.000

Acc. Dep. At

NBV at

31-Dec-06

31-Dec-06

0.000
(2,898.000)
0.000
(2,898.000)

0.000
1.000
0.000
1.000

Proceed
from sales

Gain / (Loss)
Gain

Loss

500.000

499.000

500.000

499.000

0.000

Net Gain (Loss)

499.000

Horwath Al Muhanna & Co.

:Hadidco Co.W.L.L
: 31 Desember 2006
Account Name : Payroll.
Client

Prepared by : M .Rashid

Period

Date

: 3/28/2007

Review by

Objective:
TO ensure that the payroll cost is stated fairly
Monthly analysis of salary cost .

Jan.
Feb.
Mar.
Apr.
May
June
July
Aug.
Sep.
Oct.
Nov.
Dec.

Month

amount
5695
6155
5755
5598.1
5895
5500
4070.62
5575
6045
5948.5
5774.23
5669.23

Total

67,680.680

Notes

We vouche the payroll payment for this month which paid cash.
We vouche the payroll payment for this month which paid cash.

We vouche the payroll payment for this month which paid cash.

transfered 15% from genral manger salary to leased expenses as follows:


1200 (monthly salary) 12 (month) 15% = 2160 kd

all the payroll of monthly paid cash.

Work done:
1 - We checked that salaries are correctly posted to the system (expenses ledger - accrued salaries account)
and verified that these amounts ate according to salary statement signed by the GM
2 -Checked sample of payment of salaries . To ensure that these payments are controlled and supported
by authorized documents.

Conclusion:
As per the above test The payroll cost is stated fairly.

24

HORWATH AL-MUHANNA & Co.


HORWATH AL-MUHANNA & Co.
Client
Period
Subject

: Hadidco Co.W.L.L
: 31 December 2006
: general and administrative expenses

Prepared by: M.Rashid


Date
: 5/2/2007
Reviewed by:

Objective:
To ensure that general and administrative expenses are not overstated
Work performed:
Selected a sample of expenses and vouched to supporting documents, and ensured that these
expenses are recorded in the proper account.
Entry
Type

Entry
No.

Date

Amount
in K.D

Posting

Supp.
Doc.

Approval

P.V

935

7/5/2006

720.000

720.000

P.V

1430

12/16/2006

547.800

547.800

P.V

1436

12/19/2006

566.000

566.000

P.V

1286

10/28/2006

540.000

540.000

P.V

1378

11/27/2006

175.000

175.000

J.V

805

12/1/2006

2,482.865

2,482.865

P.V

1444

12/21/2006

260.000

260

P.V

1456

12/25/2006

750.000

750.000

J.V

129

2/28/2006

2,000.000

2,000.000

facilitates charge

J.V

305

5/23/2006

2,500.000

2,500.000

facilitates charge

J.V

572

9/1/2006

25.000

25.000

J.V

847

12/30/2006

234.000

234.000

J.V

847

12/30/2006

2,000.000

2,000.000

P.V

561

6/12/2006

4,250.000

P.V

461

1/3/2006

404.250

404.250

not attached document

P.V

469

1/8/2006

440.000

440.000

not attached document

Advertising

rent

transportation

maintenance

4,250.000

25

bank
charge

Remarkes

not attached document

facilitates charge

Entry
Type

Entry
No.

Date

Amount
in K.D

Posting

Supp.
Doc.

Approval

Remarkes

P.V

473

1/18/2006

643.400

643.400

not attached document

P.V

1455

12/25/2006

P.V

1462

12/26/2006

147.250

147.250

not attached document

80.250

80.250

not attached document

Advertising

rent

transportation

maintenance

bank
charge

Total sampel checked

4,207.865

4,250.000

1,715.150

1,833.800

6,759.000

total expenses

5,968.865 35,058.438

28,706.880

3,530.550

9,991.451

5.97%

51.94%

67.65%

70.50%

12.12%

Conclusion:
As per the above test we observe that general and administrative appear to be not overstated

26

27

28

HORWATH AL-MUHANNA & Co.

Client : Hadidco Co.W.L.L


Period : 31 December 2006
Subject : general and administrative expenses

Description

Prepared by: M.Rashid


Date
: 5/4/2007
Reviewed by:

Ref.

12/31/2006

12/31/2005

Difference

Difference
%

Salaries & wages

65,521

74,703

-9,182

-14.0%

Rental expenses

35058.44

43,963

-8,905

-25.4%

Advertisement

5,969

7,280

-1,311

-22.0%

Maintenance & petrol

5,358

7,709

-2,351

-43.9%

11,874

11,117

757

6.4%

6,606

7,040

-435

-6.6%

796

796

100.0%

Vehicle expenses

2,407

2,407

100.0%

Tel.& Electricity & water

2,540

1,030

40.6%

entertainment

1,197

1,197

100.0%

Audit Fees

1,750

1,750

100.0%

Bank charges

9,991

9,991

100.0%

Misc & Other expenses


subscription & Insurance
Printing & Stationery expenses

1,510

Transportation &Marketing

28,707

30,612

-1,905

-6.6%

Commission

13,880

18,647

-4,767

-34.3%

Indemnity & Leave Exp.

17,375

17,375

100.0%

general service

4,497

3,921

576

12.8%

Depreciation

11,645

9,986

1,659

14.2%

Fiance Cost

50,012

Management fees

202,929

TOTAL

478,113

216,488

the Classification as per to income statement as Follow :


Description

Ref.

12/31/2006

12/31/2005

Difference

Difference
%

general and administrative expenses

225,172

206,502

18,670

8.3%

Management fees

202,929

165,564

37,365

18.4%

50,012

31,125

18,887

37.8%

478,113

403,191

Finance Cost
TOTAL

HORWATH AL-MUHANNA & Co.


Client
Period
Subject

Prepared by M.Rashid
Date 3/20/2007
Reviewed by :

: Hadidco Co.W.L.L
: 31 December 2006
: Sales, cost of sales and GP analysis

1. Summary of sales, cost of sales and gross profit for the year ended 31/12/2006
Particulars

Ref.

31.12.2006
4,175,172
(3,090,017)
1,085,156

Sales
Cost of sales
Gross profit
Gross profit %

2. sales:
Particulars
Sales
Increase in sales
Increase / (Decrease)percentage

31.12.2005
4,028,943
(3,121,467)
907,476

25.99%

22.52%

31.12.2006

31.12.2005

4,175,172
146,229

4,028,943
(703,986)

4%

-84%

31.12.2006

31.12.2005

3. Cost of sales :
Particulars
Cost of sales
Increase in cost of sales
Increase / (Decrease)percentage

Ref.


T.B

3,090,017

3,121,467

(31,450)

78,583

-1%

2006

2005

2,481,649
3,369,339
(2,760,972)
3,090,017

3,202,125
2,400,991
(2,481,649)
3,121,467

3,090,017

3,121,467

4.Conclusion:
Sales, cost of sales and GP margins are found to be satisfactory.

10%

HORWATH AL-MUHANNA & Co.


Prepared by M.Rashid
Date 3/20/2007
Reviewed by :

Client : Hadidco Co.W.L.L


Period : 31 December 2006
Subject : Sales, COS & other revenue

Description

Ref.

sales

12/31/2006
4,175,172.280

Cost of Sales

12/31/2005
4,028,943.000

(3,090,016.680) (3,121,467.000)

31,450.320

-1%

T. B

71,550.000

190,100.000

(118,550.000)

-166%

1,495.000

1,979.000

(484.000)

-32%

91,075.940

72,132.000

Revenue from cut

T. B

250.000

415.000

profit from sale of p.p.&equip.

T. B

499.000

Mis. income

T. B

18,943.940

21%

(165.000)

-66%

0.000

499.000

100%

145.800

0.000

145.800

100%

2,335,326.940

2,079,578.000

Revenue

Cost

1,630.000

(135.000)

118,675.000

(27,599.060)

T. B

4.Conclusion:
Sales and other revenue are found to be satisfactory.

4%

Below->
Below->

Revenue from rents

146,229.280

907,476.000

Revenue from rents

Revenue from mezzan

Difference %

1,085,155.600

other revenue
Revenue from investments.(Divid.)
Revenue from mezzan

TOTAL

Difference

T. B

Net profit
1,495.000
91,075.940
above

HORWATH AL-MUHANNA & Co.


Prepared by M.Rashid
Date 3/20/2007
Reviewed by :

Client : Hadidco Co.W.L.L


Period : 31 December 2006
Subject : Cost of Sales

Description

Cost of Sales

Ref.

12/31/2006
3,090,016.680

12/31/2005
3,121,467.000

Difference
(31,450.320)

Difference %
-1%

other Exp.
mezzan Exp.

0.000

#DIV/0!

rent Exp.(Leasd)

0.000

#DIV/0!

TOTAL

3,090,016.680

3,121,467.000

HORWATH AL-MUHANNA & Co.


Client
Period
Subject

Prepared by M.Rashid
Date 3/20/2007
Reviewed by :

: Hadidco Co.W.L.L
: 31 December 2006
: Management fees
Management fees for the year ended 31/12/2006

Objective : : To ensure that the Management fees amount calculated correctely.


Description

sales

Ref.

12/31/2006
4,175,172.280

Cost of Sales

4,028,943.000

(3,090,016.680) (3,121,467.000)
1,085,155.600

general and administrative expenses


Finance Cost
mezzan Exp.

12/31/2005

907,476.000

Difference

Difference %

146,229.280

4%

31,450.320

-1%

177,679.600

16%

(225,171.621)

(216,488.000)

(8,683.621)

4%

(50,012.423)
(135.000)

(31,125.000)

(18,887.423)
(135.000)

38%
100%

1,630.000

1,979.000

(349.000)

-21%

250.000

415.000

(165.000)

-66%

811,716.556

662,257.000

other income
Revenue from mezzan
Revenue from cut
Net profit for sales , mezzan and cut
percentage of fees as per contract
Management fees

25%
202,929.139

Conclusion:
as per the above Management fees apper to be stated fairly

149,459.556

18%

37,364.889

18%

25%
165,564.250

Horwath Al Muhanna & Co.

Client
Period
Subject

: Hadidco Co.W.L.L
: 31 December 2006
: Inventory

Prepared by: M.Rashid


Date: 3/20/2007
Reviewed by:

Inventory
Des.

Total Inventory

Ref.

12/31/2006

12/31/2005

2,760,972

2,481,649

2,760,972

2,481,649

Difference Difference %
279,323

10%

Horwath Al Muhanna & Co.


Client
Period
Subject

Prepared by
Date
Review by

: 31 Desember 2006
: Account Payables & other credit balance

Description

Ref.

12/31/2006

Difference

12/31/2005

:M.Rashid
: 20-03-2007
:

Difference
%

Trade Payables
Trade creditors
Other creditors (individuals)

Below->

Net account receivables


Other credit Balance
Employee Payables
advance payment for debtors
Provision for leave
Accrued expenses
Note payable

Below->

Total

7,888.217

7,584.000

304
0

7,888.217

7,584.000

304

202,197.090
12,518.076
4,571.210
40,110.625

169,539.000
2,525.000
2,372.000
700.000

32,658
9,993
2,199
39,411
0

259,397.001

Total Acc. Receivables

267,285.218

175,136.000

84,261

182,720.000

84,565

Trade creditors
De.

Cr.
3132.77

Net balance
7888.217

4755.447

above

Accrued expenses
De.

Cr.

Net balance

Rents

27,075.000

27,075.000

Dissents and penalty

11,285.625

11,285.625

1,750.000

1,750.000

40,110.625
above

40,110.625

Audit Fees
Total

4%

16%
80%
48%
98%

Horwath Al Muhanna & Co.


Client
Period
Subject

: Hadidco Co.W.L.L
: 31 Desember 2006
: Account receivables & other debit balance

Description

Ref.

: M.Rashid
: 20-03-2007
:

Prepared by
Date
Review by

12/31/2006

12/31/2005

Difference
%

Difference

Trade Receivables
Trade debtors
Other debtors / Bad Debtors

Below->
T.B

Total

Provision for doubtful debts


Net account receivables

749,452.806
47,921.120

844,391.000
-

797,373.926
(150,000.000)

844,391.000
(150,000.000)

647,373.926

694,391.000

(94,938)
47,921

-13%
100%

0%

Other debit Balance


Accrued reveue

Employee Receivables
advance payment for creditors
prepaid Exp.
Refundable Deposits
LC
checkes- ministry of defense

Below->
T.B
T.B
T.B

Total

18,486.000
3,132.770
850.000
100.000
11,358.930
1,208.150
35,135.850

Total Acc. Receivables

682,509.776

22,000.000

(22,000)

21,020.000
656.000
12,787.000
100.000
169,431.000
1,208.000

(2,534)
2,477
(11,937)
0
(158,072)
0

227,202.000
921,593.000

Trade debtors
De.
Companies

699,504.156

Cr.

Net balance

12,243.836

persons

20,140.550

Ministry / Government Co.

29,808.100

274.240

749,452.806
above

12,518.076

Total

687,260.320 T.B
20,140.550 T.B
29,533.860 T.B
736,934.730

Employee Receivables
De.
18,486.000

Cr.
202,197.090

Net balance
(183,711.090)
T.B

(192,066)
(239,083)

#DIV/0!
-14%
79%
-1404%
0%
-1392%
0%

HORWATH AL-MUHANNA & Co.


Client
Period
Subject

Prepared by: M.Rashid


Date: 3/20/2007
Reviewed by:

: Hadidco Co.W.L.L
: 31 December 2006
: Share capital

The capital of the company amounted to K.D1, 500,000


consisting of 1,500 shares of K.D 1,000
share capital distributed between the partners as following:-

2006
Name of the partners

El-badry Holding Co.


Bahtco Holding Co.
Saker ab-wahab EL-kattamy

No of
shares
2006
675
750
75
1500

2005
Value
K.D.
2006

No of
shares
2005

Value
K.D.
2005

675,000
750,000

675
750

675,000
750,000

75,000
1,500,000

75
1500

75,000
1,500,000

HORWATH AL-MUHANNA & CO


Prepared by: M.Rashid
Date: 3/20/2007

Client :

Hadidco Co.W.L.L

Subject :

Indmnity and leave pay at 31/12/ 2006

Discribtion
Discribtion

Ref.
Ref.

Reviewed by:

Indemnity
K.D
Indemnity
K.D

Leave pay

Total

K.D

K.D

Leave pay
K.D

Opening balance
Charged to income statement
(Paid during the year)

52,355.690
8,942.320

2,371.690
8,432.620
(6,233.100)

Balance

61,298.010

4,571.210

42

Remarkes


2006

2006/12/31

()

2006/01/01 2006/12/31


2006/01/01

REF



114,480.000

114,480.000

)(298,069.160
)(38.950
)(771.470

)(298,069.160
)(38.950
)(771.470

)(184,399.580

)(184,399.580

1,688,580.000

1.180

1,574,100.000

1.1000

1,431,000

0.2981
0.1050
0.1030

1,000,000
371
7,490

1.606

2,438,861.000

1,574,100.000

1,574,100.000

179,461.000
38.950
771.470

179,461.000
-

1,754,371.420

1,753,561.000

1.100

1,431,000


1,688,580.000

298069.16
38.950
771.470
1.180

1,872,979.580

118,608.160

118,608.160

1,000,000.000

1,000,000.000

!#DIV/0
-

371
7,490
-

7.0%
3,000,000
210,000

1,688,580.000
114,480.000

1431000

1.180

2
3
4

HORWATH AL-MUHANNA & CO


Client :
Subject :

O 100

Hadidco Co.W.L.L
Investments at 31/12/2006

Discribtion

Ref.

Prepared by : M.Rashid
Date
: 18/2/2007
Balance 2005
K.D

Additions
K.D

Disposales
K.D

Changes in
fair value

(33,333.000)

(506,676.840)

-33,333.000

-506,676.840

Balance at 2006
K.D

B) Inv. Available for sale:


Listed Securities
Un listed Securities

TOTAL

0.000
2,102,271.168

2,102,271.168

0.000

1,562,261.328

1,562,261.328

Total Listed and Un listed


Total Investments

#REF!
#REF!

#REF!
#REF!

44

Remarks
K.D

O 100

45

You might also like