Understanding and preparing financial statements for single-entity limited companies. The following is the trial balance of
Fantastic news! We've Found the answer you've been seeking!
Question:
Understanding and preparing financial statements for single-entity limited companies.
The following is the trial balance of Minxiama Ltd at 31 December 2022.
Minxiama Ltd | ||||
---|---|---|---|---|
Trial balance at 31 December 2022 | ||||
Sales | 3,790,000 | |||
Other operating income | 125,000 | |||
Inventory at 1 January 2022 | 834,000 | |||
Purchases | 1,099,500 | |||
Administrative expenses | 396,000 | |||
Distribution costs | 225,000 | |||
Salaries | 715,500 | |||
Insurance expenses | 46,000 | |||
Marketing expenses | 410,000 | |||
Energy costs | 24,000 | |||
Equipment - cost | 900,000 | |||
Equipment - accumulated depreciation | 270,000 | |||
Vehicles - cost | 400,000 | |||
Vehicles - accumulated depreciation | 80,000 | |||
Non-current investments | 57,000 | |||
Receivables | 820,000 | |||
Allowance for receivables | 30,000 | |||
Payables | 565,000 | |||
Bank | 497,000 | |||
Ordinary shares (nominal value 1) | 880,000 | |||
Ordinary share premium | 110,000 | |||
Retained earnings at 1 January 2022 | 285,000 | |||
5% debentures | 300,000 | |||
Interim ordinary dividend paid | 11,000 | |||
Total | Total6,435,000 | Total6,435,000 |
The following information is relevant:
- Closing inventory at 31 December 2022 is 625,000.
- Minxiama Ltd depreciates non-current assets as follows:
- Equipment at 15% per annum on a straight line basis
- Vehicles at 20% per annum on a reducing balance basis.
- On 31December 2022, Minxiama Ltd decided to write off receivables of 22,000 and to make an allowance for irrecoverable receivables of 3% of net receivables at that date. No entries have been made in the accounting records.
- A full year's interest on the debentures is to be accrued.
- Energy costs have been paid up to 31October 2022. The next invoice covering the period 1November2022 to 31January 2023 is expected to be 8,400.
- On 1August 2022, Minxiama Ltd had paid 34,000 for insurance to cover the period 1August 2022 to 31January 2023
- For the financial year ended 31 December 2022, the audit fee is estimated to be 32,000 and corporation tax is estimated to be 135,750.
- Minxiama Ltd allocates expenses as follows:
- Depreciation on vehicles is to be allocated to distribution costs.
- Depreciation on equipment is to be allocated to administrative expenses.
- Salaries and energy expenses are to be allocated 80% to administrative expenses and 20% to distribution costs.
- All other expenses are to be allocated to administrative expenses.
Required
- b.Make a statement of changes in equity for Minxiama Ltd for the year ended 31 December 2022. clearly show all your workings.
- c.Make a statement of financial position for Minxiama Ltd as at 31 December 2022. clearly show all your workings.
- d. Using the numbers from Minxiama Ltd to illustrate, explain the purposes of the statement of changes in equity.
Related Book For
Frank Woods Business Accounting An Introduction To Financial Accounting
ISBN: 9781292365435
15th Edition
Authors: Alan Sangster, Lewis Gordon, Frank Wood
Posted Date: