The following are the statements of financial position of H Ltd and its subsidiary C Ltd as
Question:
The following are the statements of financial position of H Ltd and its subsidiary C Ltd as at 31st August 2019:
H | C | |
$ | $ | |
Non-current assets | 628,500 | 605,000 |
Investment in Chickled limited | 400,000 | nil |
Goodwill | ||
Total Non-current assets | 1,028,500 | 805,000 |
Current assets | ||
Inventory | 32,000 | 25,000 |
Debtors | 36,500 | 20,000 |
Bank balance | 38,000 | 0 |
Total current assets | 106,500 | 45,000 |
Total assets | 1,135,000 | 850,000 |
Equity and liabilities | ||
Ordinary shares N$2 each | 500,000 | 400,000 |
Retained profit | 297,000 | 400,000 |
Total equity | 797,000 | 800,000 |
Current liabilities | ||
Trade creditors | 248,000 | 25,000 |
Bank overdraft | 90000 | 25,000 |
Total current liabilities | 338,000 | 50,000 |
Total equity and liabilities | 1,135,000 | 850,000 |
Additional information
- H acquired its interest in C as shown below
Date – No. of shares acquired | Cost of Investment N$ | C Retained Earning |
31/08/2011 – 80, 000 shares | 210,000 | 210,000 |
31/08/2015 – 80, 000 shares | 365,000 | 320,000 |
- On 31/07/2017, it disposed of (sold) 40,000 shares and received $175,000. The retained earnings of C on that date was $350,000.
- The fair value of the existing holdings in C was as follows
Date | Fair Value of Existing holdings N$ |
30/08/2015 | 218,000 |
30/08/2017 | 600,000 |
- C Ltd has not issued new shares since they were incorporated in the year 2010.
- It is a group policy to value the Non-Controlling Interest (NCI) using the proportion of net asset method.
Required:
- In reference to the above financial statements and additional information provided, Prepare the Consolidated Statement of financial position of H and its subsidiary as at 31st August 2019. Show all your workings including relevant pro-forma consolidation journal entries.
Financial Accounting and Reporting
ISBN: 978-0273744443
14th Edition
Authors: Barry Elliott, Jamie Elliott