Rose Limited operates a small chain of retail shops that sell high-quality teas and coffees. Approximately half of sales are on credit. Abbreviated and unaudited financial statements are as follows:

Rose Limited

Income statement for the year ended 31 March 2015

Statement of financial position as at 31 March 2015

Since the unaudited financial statements for Rose Limited were prepared, the following information has become available:
1 A n additional £74,000 of depreciation should have been charged on fixtures and fittings.
2 Invoices for credit sales on 31 March 2015 amounting to £34,000 have not been included; cost of sales is not affected.
3 Trade receivables totalling £21,000 are recognised as having gone bad, but they have not yet been written off.

4 Inventories which had been purchased for £2,000 have been damaged and are unsaleable. This is not reflected in the financial statements.
5 Fixtures and fittings to the value of £16,000 were delivered just before 31 March 2015, but these assets were not included in the financial statements and the purchase invoice had not been processed.
6 Wages for Saturday-only staff, amounting to £1,000, have not been paid for the final Saturday of the year. This is not reflected in the financial statements.
7 Tax is payable at 30 per cent of profit before taxation. Assume that it is payable shortly after the year end.

Required:
Prepare revised financial statements for Rose Limited for the year ended 31 March 2015, incorporating the information in 1 to 7 above. (Work to the nearest £1,000.)

Transcribed Image Text:

£000 Revenue 12,080 (6,282) 5,798 (2,658) (625) (1,003) 1,512 (66) 1,446 (434) 1,012 Cost of sales Gross profit Labour costs Depreciation Other operating costs Operating profit Interest payable Profit before taxation Taxation Profit for the year £000 ASSETS Non-current assets 2,728 Current assets Inventories 1,583 Trade receivables 996 Cash 26 2,605 5,333 Total assets EQUITY AND LIABILITIES Equity Share capital (50p shares, fully paid) Share premium Retained earnings 750 250 1,468 2,468 Non-current liabilities Borrowings – secured loan notes (2018) 300 Current liabilities Trade payables Other payables 1,118 417 Тах 434 Borrowings – overdraft 596 2,565 5,333 Total equity and liabilities