Question: Computer Patch Ltd acquired 100% shares in Microchips Ltd on the 1 July 2019 for a cost of $ 2 million. The following financial statements
Computer Patch Ltd acquired 100% shares in Microchips Ltd on the 1 July 2019 for a cost of $ 2 million. The following financial statements of Computer Patch Ltd and Microchips Ltd have been extracted at the time of acquisition:
|
| Computer Patch Ltd | Microchips Ltd |
| Reconciliation of opening and closing retained earnings | ($000) | ($000) |
| Sales revenue | 671.4 | 540 |
| less Cost of goods sold | (464) | (238) |
| Gross Profit | 207.4 | 302 |
| Dividends received from Microchips Ltd | 93 | - |
| Management fee revenue from Microchips Ltd | 26.5 | - |
| Gain on sale of plant | 40 | 35 |
| Expenses: |
|
|
| Administrative expenses | (30.8) | (38.7) |
| Depreciation | (29.5) | (56.8) |
| Management fee expense | - | (26.5) |
| Other expenses | (101.1) | (72) |
| Profit before tax | 205.5 | 143 |
| Tax expense | 61.5 | 42.2 |
| Profit for the year | 144 | 100.8 |
| Retained earnings 30 June 2019 | 319.4 | 750.0 |
|
| 463.4 | 850.8 |
| Dividends paid | (137.4) | (93) |
| Retained earnings 30 June 2020 | 326.00 | 757.80 |
| Statement of financial position |
|
|
| Shareholders equity |
|
|
| Retained earnings | 326 | 757.80 |
| Share capital | 1,350 | 1,500 |
| Current liabilities |
|
|
| Accounts payable | 95.7 | 46.3 |
| Non-current liabilities |
|
|
| Loans | 817.8 | 116 |
|
| 2,589.50 | 2,420.10 |
| Current assets |
|
|
| Accounts receivable | 59.4 | 448.10 |
| Inventory | 92 | 829 |
| Non-current assets |
|
|
| Land | 224 | 926 |
| Plant at cost | 299.85 | 355.8 |
| Accumulated depreciation | (85.75) | (138.8) |
| Investment in Microchips Ltd | 2,000 | - |
|
| 2589.50 | 2,420.10 |
At the time of acquisition, the equity accounts of Microchips were:
Share capital 1,500,000
Retained earnings 750,000
All assets are fairly stated.
During the 2019/20 financial year Computer Patch Ltd sells inventory to Microchips Ltd for $250,000. The inventory cost Computer Patch $200,000 to produce. At year end, 25% of the inventory was still on hand with Microchips Ltd.
Required:
Provide the consolidation elimination journals at 30 June 2020.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
