QUESTION THREE The following draft financial statements are available for Danvers plc for the year ended...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
QUESTION THREE The following draft financial statements are available for Danvers plc for the year ended 30 September 2021: Summarised Statement of Comprehensive Income for the year ended 30 September: Turnover Cost of Sales Gross Profit Investment income Distribution and administration expenses Operating profit Finance costs Profit before tax Taxation Profit for the year 2020 £' 000 16,400 -12,000 4,400 280 -1,800 2,880 -160 2,720 -720 2,000 2021 £'000 23,400 -18,600 4,800 440 -3,480 1,760 -200 1,560 -400 1,160 Statement of Financial Position as of 30 September: Assets: Non-current assets: Property, plant and equipment at cost Less: Accumulated Depreciation Investment at cost Current Assets: Inventories Trade receivables Cash on 7-day deposit Cash at Bank Total Assets Equity and Liabilities Equity Issued share capital at £1 each Share premium Revaluation reserve Retained earnings Liabilities Non-Current liabilities Debenture loan payable Deferred Tax Current Liabilities: Trade Payables Other payables Current tax payable Bank overdraft Debenture loan payable £' 000 13,440 3.800 2,880 1,480 160 400 3,200 800 1,440 4.040 2,760 360 1,840 1,600 480 840 2020 £'000 £¹000 9,640 2,800 12,440 4,920 17.360 3,120 17,440 4.400 4,080 1,400 17,360 5,600 800 9,480 5.200 : 1,280 640 400 1,160 4,760 1.920 - 2,800 520 2021 £' 000 13,040 1,800 14,840 5.480 20,320 11,600 3,320 5.400 20,320 The following additional information is also available: Dividends received during the year ending 30 September 2021 amounted to £80,000. There were no dividends paid during the year 2021. Two new plants were acquired during the year ending 30 September 2021, one was purchased at a cost of £3,320,000 and the second was acquired under finance lease at a cost of £2,860,000 (this has no immediate cash flow implications). Depreciation charge for property, plant and equipment for current year amounted to £1,000,000. There has not been a revaluation of property plant and equipment during the year ending 30 September 2021. Freehold property with an original cost of £2,000,000, and accumulated depreciation of £400,000 was sold for £3,240,000 during the year ending 30 September 2021. • There had been a bonus issue of ordinary shares that was funded from the share premium and from some of the revaluation reserve on 1 April 2021. This was followed by an issue of new shares for cash at par value on 30 April 2021. ● . ● ● ● ● The cash on 7-day deposit ranks as cash equivalent. Non-current asset investments which had a market value of £1,200,000 were sold during the year ending 30 September 2021 for £1,360,000. No new investments were purchased during the year. A new debenture loan of £2,680,000 was acquired during the year ending 30 September 21. Required: (a) Prepare the Statement of Cash Flows for the year ending 30 September 2021 for Danvers plc in accordance with IAS7, Statement of Cash Flows, using the indirect method. [Clearly state any assumptions you make.] (26 marks) (b) Critically discuss the significance of the information provided by the company's Statement of Cash Flows. (7 Marks) QUESTION THREE The following draft financial statements are available for Danvers plc for the year ended 30 September 2021: Summarised Statement of Comprehensive Income for the year ended 30 September: Turnover Cost of Sales Gross Profit Investment income Distribution and administration expenses Operating profit Finance costs Profit before tax Taxation Profit for the year 2020 £' 000 16,400 -12,000 4,400 280 -1,800 2,880 -160 2,720 -720 2,000 2021 £'000 23,400 -18,600 4,800 440 -3,480 1,760 -200 1,560 -400 1,160 Statement of Financial Position as of 30 September: Assets: Non-current assets: Property, plant and equipment at cost Less: Accumulated Depreciation Investment at cost Current Assets: Inventories Trade receivables Cash on 7-day deposit Cash at Bank Total Assets Equity and Liabilities Equity Issued share capital at £1 each Share premium Revaluation reserve Retained earnings Liabilities Non-Current liabilities Debenture loan payable Deferred Tax Current Liabilities: Trade Payables Other payables Current tax payable Bank overdraft Debenture loan payable £' 000 13,440 3.800 2,880 1,480 160 400 3,200 800 1,440 4.040 2,760 360 1,840 1,600 480 840 2020 £'000 £¹000 9,640 2,800 12,440 4,920 17.360 3,120 17,440 4.400 4,080 1,400 17,360 5,600 800 9,480 5.200 : 1,280 640 400 1,160 4,760 1.920 - 2,800 520 2021 £' 000 13,040 1,800 14,840 5.480 20,320 11,600 3,320 5.400 20,320 The following additional information is also available: Dividends received during the year ending 30 September 2021 amounted to £80,000. There were no dividends paid during the year 2021. Two new plants were acquired during the year ending 30 September 2021, one was purchased at a cost of £3,320,000 and the second was acquired under finance lease at a cost of £2,860,000 (this has no immediate cash flow implications). Depreciation charge for property, plant and equipment for current year amounted to £1,000,000. There has not been a revaluation of property plant and equipment during the year ending 30 September 2021. Freehold property with an original cost of £2,000,000, and accumulated depreciation of £400,000 was sold for £3,240,000 during the year ending 30 September 2021. • There had been a bonus issue of ordinary shares that was funded from the share premium and from some of the revaluation reserve on 1 April 2021. This was followed by an issue of new shares for cash at par value on 30 April 2021. ● . ● ● ● ● The cash on 7-day deposit ranks as cash equivalent. Non-current asset investments which had a market value of £1,200,000 were sold during the year ending 30 September 2021 for £1,360,000. No new investments were purchased during the year. A new debenture loan of £2,680,000 was acquired during the year ending 30 September 21. Required: (a) Prepare the Statement of Cash Flows for the year ending 30 September 2021 for Danvers plc in accordance with IAS7, Statement of Cash Flows, using the indirect method. [Clearly state any assumptions you make.] (26 marks) (b) Critically discuss the significance of the information provided by the company's Statement of Cash Flows. (7 Marks)
Expert Answer:
Answer rating: 100% (QA)
aStatement of Cash Flows for the Year Ended 30 September 2021 Cash Flows from Operating Activities E000 Cash receipts from customers 16400 Cash payments to suppliers and employees 23400 Interest recei... View the full answer
Related Book For
Financial Accounting and Reporting
ISBN: 978-0273744443
14th Edition
Authors: Barry Elliott, Jamie Elliott
Posted Date:
Students also viewed these general management questions
-
The following draft financial statements are available for Sipfalor plc for the year ended 31 May 2018: Statement of financial position at 31 May 2018. Statement of profit or loss for the year to 31...
-
Following is the consolidated statement of comprehensive income for Southwest Airlines for the year ended December 31, 2014: Required 1. Which items were included in comprehensive income? If these...
-
Following is the consolidated statement of comprehensive income for Southwest Airlines for the year ended December 31, 2012: Required 1. Which items were included in comprehensive income? If these...
-
Explain why b x = e x ln b .
-
After spending five years working for a prestigious consulting firm, Christine Kuhl enrolled in a top MBA program. Christine believes that obtaining an MBA is necessary to achieve her goal of...
-
Indicate whether each of the firms listed in the following would use job costing or process costing. 1. Dairy farm 2. Builder of pools 3. Candy bar producer 4. Legal firm 5. Upholstery repair shop 6....
-
Why parties may wish to arbitrate a claim?
-
The demand and supply curves for gasoline are the same in Upper Slobbovia as in Lower Slobbovia. However, in Upper Slobbovia everybody's time is worth just $1 per hour, while in Lower Slobbovia...
-
Up&Down company is expected to go through multiple expansion phases before it reaches maturity stage. Its dividend today is $5. The dividends are expected to grow by 3% each year for the next 3 years...
-
Robert takes loan of $14k to buy a truck and seller is offering a uniform series of payment at 6.5% interest for 5 years. Calculate the monthly payment that Robert has to pay to buy that truck
-
4. An endowment fund uses a core-satellite approach to allocate amongst different managers. The managers' active risk, active return, and allocations (in endowment portfolio) are given in following...
-
What happens to \((a)\) the kinetic energy of a marble when its speed is reduced to half its initial speed and \((b)\) the energy of a photon when its speed is reduced to half its initial speed (as,...
-
What is the de Broglie wavelength of a \(0.17-\mathrm{kg}\) hockey puck moving at \(45 \mathrm{~m} / \mathrm{s}\) ?
-
At what rate do photons emitted by a green-light laser \((\lambda=532 \mathrm{~nm})\) hit a wall \(2.00 \mathrm{~m}\) from the laser if the power rating is \(5.00 \mathrm{~mW}\) ? What assumption...
-
Distributive justice is concerned with how goods are ___________.
-
What is the purpose of computing financial ratios?
-
Calculate the reactions of the supports "A" and "B" in the beam shown in the figure. (ekilde grlen kirite "A" ve "B" mesnetlerinin tepkilerini hesaplaynz.) Group 0 1 2 3 4 5 6 7 8 9 L1 1750 mm 1800...
-
Suppose the S&P 500 futures price is 1000, = 30%, r = 5%, = 5%, T = 1, and n = 3. a. What are the prices of European calls and puts for K = $1000? Why do you find the prices to be equal? b. What...
-
(a) Explain what is meant by component depreciation and its status under inter national accounting standards. (b) Trin, a limited liability company, owns its business premises. It has just installed...
-
Epsilon is a listed entity. You are the financial controller of the entity and its consolidated financial statements for the year ended 31 March 2009 are being prepared. The board of directors is...
-
Sunhats Ltd manufactures patent hats. It carries inventor y of these and sells to wholesalers and retailers via a number of salespeople. The following expenses are charged in the profit and loss...
-
What material is contained in a Statement of Auditing Standards?
-
What are the rules on sending out accounts in summary form?
-
What documents are issued by the APB?
Study smarter with the SolutionInn App