Moora Ltd acquired all the issued shares ( ex div .) of Banya Ltd on 1 July
Question:
Moora Ltd acquired all the issued shares (ex div.) of Banya Ltd on 1 July 2023 for $110 000. At this date Banya Ltd recorded a dividend payable of $10 000 and equity of the following.
Of the inventories, 90% was sold by 30 June 2024. The remainder was sold by 30 June 2025. The machinery was considered to have a further 5-year life and it is depreciated on a straight-line basis.
Both Banya Ltd and Moora Ltd use the revaluation model for land. At 1 July 2023, the balance of Moora Ltd's asset revaluation surplus was $13 500.
In May 2024, Banya Ltd transferred $3000 from the retained earnings at 1 July 2023 to a general reserve.
The tax rate is 30%.
The following information was provided by the two companies at 30 June 2024.
Moora Ltd | Banya Ltd | |||||||
---|---|---|---|---|---|---|---|---|
Profit before tax | 120 000 | 12 500 | ||||||
Income tax expense | (56 000 | ) | (4 200 | ) | ||||
Profit for the year | 64 000 | 8 300 | ||||||
Retained earnings (1/7/23) | 80 000 | 36 000 | ||||||
144 000 | 44 300 | |||||||
Transfer to general reserve | (- | ) | (3 000 | ) | ||||
Retained earnings (30/6/24) | $ | 144 000 | $ | 41 300 | ||||
Share capital | 360 000 | 54 000 | ||||||
Retained earnings | 144 000 | 41 300 | ||||||
General reserve | 10 000 | 3 000 | ||||||
Asset revaluation surplus | 18 500 | 20 000 | ||||||
Liabilities | 42 500 | 13 000 | ||||||
$ | 575 000 | $ | 131 300 | |||||
Land | $ | 160 000 | $ | 20 000 | ||||
Plant and machinery | 360 000 | 125 600 | ||||||
Accumulated depreciation — plant and machinery | (110 000 | ) | (33 000 | ) | ||||
Inventories | 55 000 | 18 700 | ||||||
Shares in Banya Ltd | 110 000 | - | ||||||
$ | 575 000 | $ | 131 300 | |||||
Required
1. Prepare the acquisition analysis at 1 July 2023.
2. Prepare the consolidation worksheet entries for Moora Ltd's group at 30 June 2024.
3. Prepare the consolidated financial statements for Moora Ltd's group at 30 June 2024.