Create a financial ratio analysis from the information provided.

Condensed Income Statement of at the end of month of January, February and March.

Week 4 Week 8 Week 12

	January to Date	% of Rev.	February to Date	% of Rev.	March to Date	% of Rev.
Revenue	$36,513.30	100%	$64,295.60	100%	$83,726.24	100%
COGS	$3,401.97	9%	$6,211.36	10%	$8,206.81	10%
Gross Margin	$33,111.33	91%	$58,084.24	90%	$75,519.43	90%
Management	$7,525.00	21%	$9,062.26	14%	$9,030.00	11%
Staff	$8,015.20	22%	$15,391.22	24%	$21,754.36	26%
Advertisement /Promotion	$10,360.00	28%	$8,400.00	13%	$12,600.00	15%
Rent	$2,000.00	5%	$2,000.00	3%	$2,000.00	2%
Utilities	$0.00	0%	$530.00	1%	$530.00	1%
Depreciation Expense	$0.00	0%	$0.00	0%	$0.00	0%
Interest on Loan	$208.33	1%	$208.33	0%	$208.33	0%
Other	$1,000.00	3%	$950.00	1%	$1,850.00	2%
Total Expenses	$29,108.53	80%	$36,541.81	57%	$47,972.69	57%
Net Income	$4,002.80	11%	$21,542.43	34%	$27,546.74	33%

Condensed Balance Sheet of end of month for January, February and March.

Week 4 Week 8 Week 12

Assets	Amount	Amount	Amount
Cash	$10,189.27	$33,865.06	$62,599.65
Deposits	$2,500.00	$2,500.00	$2,500.00
Equipment	$14,000.00	$14,000.00	$14,000.00
Accumulated Depreciation	$0.00	-$233.33	-$466.66
Inventory	$613.53	$578.17	$904.60
Prepaid Expenses	$1,700.00	$1,559.00	$1,418.00
Total Assets	$29,002.80	$52,268.90	$80,955.59
Liabilities	Amount	Amount	Amount
Taxes Payable	$0.00	$0.00	$0.00
Loans	$25,000.00	$25,000.00	$25,000.00
Total Liabilities	$25,000.00	$25,000.00	$25,000.00
Equity	Amount	Amount	Amount
Retained Earnings	$4,002.80	$27,268.90	$55,955.59
Total Equity	$4,002.80	$27,268.90	$55,955.59
Total Liabilities & Equity	$29,002.80	$52,268.90	$80,955.59