Explain how and why you calculated the post-acquisition contribution made by the subsidiary to the group. Consolidation
Fantastic news! We've Found the answer you've been seeking!
Question:
Explain how and why you calculated the post-acquisition contribution made by the subsidiary to the group.
Transcribed Image Text:
Consolidation worksheet for financial year ended 30 June 2021 Chandler Joey Adjustments Consolidated Ltd Ltd Debit Ref Credit Entity 000.$ 4,620 $'000 $'000 $'000 $'000 Sales revenue 2,840 530 f 6,930 Less cost of goods sold Opening inventories 680 630 30 1,280 Add purchases 3,600 2,120 530 5,190 Less closing inventories 710 440 20 1,130 |Cost of goods sold Gross profit 3,570 2.310 1,050 530 Dividend revenue 88 88 Management fee revenue 35 35 Interest revenue 9 e Depreciation expense 160 125 10 275 Finance costs 181 35 e 207 Other expenses 204 49 35 c/d 35 253 Profit before tax 628 330 ? Тах еxpense 201 97 12 i/g/l 304 Profit after tax for the year 427 233 Retained earnings 1 July 2020 705 429 337 b/i/l 38 835 Dividends paid (57) (57) (121) (32) 32 (121) 1,208 Dividends declared (56) 56 Retained earnings 30 June 954 574 2021 Issued capital 800 350 350 b 800 Revaluation surplus 210 210 Fair value adjustment 56 b/a 56 Shareholders' equity 1,964 924 Assets Cash 78 117 195 Accounts receivable 72 35 h 25 82 Dividends receivable 56 k 56 Inventories 710 440 20 1,130 Investment in Joey Ltd 750 b 750 Loan to Chandler Ltd 150 e 150 Land 720 250 80 1,050 a Buildings 1,500 780 2,280 Accumulated depreciation (320) (494) (814) Plant and equipment Accumulated depreciation Goodwill (net) 850 450 25 1,325 (235) (210) 30 85 (500) 94 b/c 35 59 Deferred tax asset 24 g/ 9 15 Total assets 4,181 1,518 4,822 Less liabilities Current taxes payable 111 87 198 Accounts payable Dividend payable 292 50 25 317 121 56 56 k 121 Loan from Joey Ltd 150 150 e Mortgage loan 1,253 401 1,654 Deferred tax liabilities 290 a 24 314 Net assets 1,964 924 1,956.00 1,956.00 Consolidation worksheet for financial year ended 30 June 2021 Chandler Joey Adjustments Consolidated Ltd Ltd Debit Ref Credit Entity 000.$ 4,620 $'000 $'000 $'000 $'000 Sales revenue 2,840 530 f 6,930 Less cost of goods sold Opening inventories 680 630 30 1,280 Add purchases 3,600 2,120 530 5,190 Less closing inventories 710 440 20 1,130 |Cost of goods sold Gross profit 3,570 2.310 1,050 530 Dividend revenue 88 88 Management fee revenue 35 35 Interest revenue 9 e Depreciation expense 160 125 10 275 Finance costs 181 35 e 207 Other expenses 204 49 35 c/d 35 253 Profit before tax 628 330 ? Тах еxpense 201 97 12 i/g/l 304 Profit after tax for the year 427 233 Retained earnings 1 July 2020 705 429 337 b/i/l 38 835 Dividends paid (57) (57) (121) (32) 32 (121) 1,208 Dividends declared (56) 56 Retained earnings 30 June 954 574 2021 Issued capital 800 350 350 b 800 Revaluation surplus 210 210 Fair value adjustment 56 b/a 56 Shareholders' equity 1,964 924 Assets Cash 78 117 195 Accounts receivable 72 35 h 25 82 Dividends receivable 56 k 56 Inventories 710 440 20 1,130 Investment in Joey Ltd 750 b 750 Loan to Chandler Ltd 150 e 150 Land 720 250 80 1,050 a Buildings 1,500 780 2,280 Accumulated depreciation (320) (494) (814) Plant and equipment Accumulated depreciation Goodwill (net) 850 450 25 1,325 (235) (210) 30 85 (500) 94 b/c 35 59 Deferred tax asset 24 g/ 9 15 Total assets 4,181 1,518 4,822 Less liabilities Current taxes payable 111 87 198 Accounts payable Dividend payable 292 50 25 317 121 56 56 k 121 Loan from Joey Ltd 150 150 e Mortgage loan 1,253 401 1,654 Deferred tax liabilities 290 a 24 314 Net assets 1,964 924 1,956.00 1,956.00
Expert Answer:
Answer rating: 100% (QA)
CESConsolidated Financial statement are the Fianaci... View the full answer
Posted Date:
Students also viewed these marketing questions
-
Explain how and why distribution channels are affected as they are when the stage of development of an economy improves.
-
Explain how and why profitability ratios at small banks typically differ from those at the largest money center banks.
-
Explain how and why trade barriers have come down in recent decades.
-
A plank with a mass M = 6.00 kg rides on top of two identical solid cylindrical rollers that have R = 5.00 cm and m = 2.00 kg (Fig. P10.86). The plank is pulled by a constant horizontal force F of...
-
Round Soft produces and markets an accounting system for small retail business. The system contains all the usual modules, such as those for accounts receivables, payables, inventory, payroll,...
-
What is the difference between rock cleavage (slaty cleavage) and cleavage in minerals?
-
U.S. Airways recognizes revenue from airline ticket sales when a customer takes a flight or not later than one year from the date of sale (flight coupons have a useful life of one year from the date...
-
Multiple-Choice Questions 1. In a make-or-buy decision, a. The company must choose between expanding or dropping a product line. b. The company must choose between accepting or rejecting a special...
-
Mary's Nonprofit Statement of Financial Position 12/31/2022 Assets Cash 850,000 Pledges receivable 900,000 Facility fees recelvable 5,000 Investments 2,500,000 Building (net) 850,000 Total Assets $...
-
Following is the trial balance of Stopa Manufacturing Corporation as of December 31 of this year. You are given the following information for the adjustments: a. f. Year- end inventories: raw...
-
Question 3 African Designer Jewellers uses diamonds and sapphires to produce two styles of rings. A style A ring requires 2 diamonds, 3 sapphires and 1 hour of Thabo the Jeweller's labour. A style B...
-
The light produced by a sodium vapor lamp has a wavelength of \(589.3 \mathrm{~nm}\) in vacuum. What is its wavelength after it enters a sheet of glass with dielectric constant \(\kappa=4.8\) ?
-
An electromagnetic wave has root-mean-square magnetic field magnitude \(B_{r m s}=5 \mu \mathrm{T}\). What is the rootmean-square electric field magnitude and the average intensity of the wave?
-
Radio signals typically have a very small intensity. Imagine that a vehicle receives an average signal of \(20 \mu \mathrm{W} / \mathrm{m}^{2}\). (a) What are the maximum magnitudes of the electric...
-
A \(2.0-\mathrm{mW}\) laser has a beam radius of \(0.5 \mathrm{~mm}\). What is the intensity of this beam?
-
The emitting antenna of a \(50-\mathrm{kW}\) radio station radiates equally in all directions. What are the magnitudes \(E_{\max }\) and \(B_{\max }\) (a) \(200 \mathrm{~m}\) from the antenna and (b)...
-
A major repair on the suspension system of Jane's 3-year old car will cost her $3,000 every 3 years henceforth (i.e., years 3, 6, and 9) because the warranty expired after 2 years of ownership. Also,...
-
State whether each of the following will increase or decrease the power of a one-way between-subjects ANOVA. (a) The effect size increases. (b) Mean square error decreases. (c) Mean square between...
-
What is Mifid and what were its aims?
-
What are multilateral trading platforms?
-
Why are depositary receipts useful?
Study smarter with the SolutionInn App